Property Info
- MLS O6380542
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 4002
- Living Area (sqft) 2981
- Foundation Slab
- Min Lease Slab
- HOA Fees $410.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.5% | Annual Rent$71,712.00 | Property Taxes$11,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $71,712.00 $5,976.00 / mo | $358,560.00 $5,976.00 / mo | $717,120.00 $5,976.00 / mo | |||
| Estimated Expenses | $11,625.00 | $58,125.00 | $116,250.00 | |||
| Net Cash Flow | $60,087.00 | $300,435.00 | $600,870.00 | |||
| HOA Fees | $4,920.00 | $24,600.00 | $49,200.00 |