Property Info
- MLS O6406157
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3687
- Living Area (sqft) 3076
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield7.2% | Annual Rent$48,000.00 | Property Taxes$11,500.00 | 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 | $11,500.00 | $57,500.00 | $115,000.00 | |||
| Net Cash Flow | $36,500.00 | $182,500.00 | $365,000.00 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |