Property Info
- MLS O6359207
- Unit No -
- Bedrooms 7
- Bathrooms 7
- Area (sqft) 4177
- Living Area (sqft) 3544
- Foundation Slab
- Min Lease Slab
- HOA Fees $615.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.8 | Gross Yield7.3% | Annual Rent$46,800.00 | Property Taxes$8,945.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $8,945.00 | $44,725.00 | $89,450.00 | |||
| Net Cash Flow | $37,855.00 | $189,275.00 | $378,550.00 | |||
| HOA Fees | $7,380.00 | $36,900.00 | $73,800.00 |