Property Info
- MLS O6382068
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 4412
- Living Area (sqft) 3119
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $74.67
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.2 | Gross Yield5.3% | Annual Rent$48,000.00 | Property Taxes$9,395.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $9,395.00 | $46,975.00 | $93,950.00 | |||
| Net Cash Flow | $38,605.00 | $193,025.00 | $386,050.00 | |||
| HOA Fees | $896.04 | $4,480.20 | $8,960.40 |