Property Info
- MLS O6402962
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) 3687
- Living Area (sqft) 3076
- Foundation Slab
- Min Lease Slab
- HOA Fees $606.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Tray Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate6.8 | Gross Yield9.5% | Annual Rent$52,800.00 | Property Taxes$7,693.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $52,800.00 $4,400.00 / mo | $264,000.00 $4,400.00 / mo | $528,000.00 $4,400.00 / mo | |||
| Estimated Expenses | $7,693.63 | $38,468.15 | $76,936.30 | |||
| Net Cash Flow | $45,106.37 | $225,531.85 | $451,063.70 | |||
| HOA Fees | $7,272.00 | $36,360.00 | $72,720.00 |