Property Info
- MLS O6419534
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4350
- Living Area (sqft) 3448
- Foundation Slab
- Min Lease Slab
- HOA Fees $252.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.4% | Annual Rent$42,000.00 | Property Taxes$9,451.85 | 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 | $9,451.85 | $47,259.25 | $94,518.50 | |||
| Net Cash Flow | $32,548.15 | $162,740.75 | $325,481.50 | |||
| HOA Fees | $3,024.00 | $15,120.00 | $30,240.00 |