Property Info
- MLS O6406987
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4418
- Living Area (sqft) 3775
- Foundation Slab
- Min Lease Slab
- HOA Fees $104.00
Interior Features
- Built-in Features
- Chair Rail
Cash Flow
| Cap Rate4.6 | Gross Yield5% | Annual Rent$42,000.00 | Property Taxes$1,915.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $1,915.31 | $9,576.55 | $19,153.10 | |||
| Net Cash Flow | $40,084.69 | $200,423.45 | $400,846.90 | |||
| HOA Fees | $1,248.00 | $6,240.00 | $12,480.00 |