Property Info
- MLS O6421893
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3768
- Living Area (sqft) 3768
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $186.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate4.4 | Gross Yield5.8% | Annual Rent$50,400.00 | Property Taxes$9,733.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $9,733.00 | $48,665.00 | $97,330.00 | |||
| Net Cash Flow | $40,667.00 | $203,335.00 | $406,670.00 | |||
| HOA Fees | $2,240.04 | $11,200.20 | $22,400.40 |