Property Info
- MLS O6422408
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 5724
- Living Area (sqft) 4305
- Foundation Slab
- Min Lease Slab
- HOA Fees $164.00
Interior Features
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield5.6% | Annual Rent$54,000.00 | Property Taxes$9,084.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $9,084.32 | $45,421.60 | $90,843.20 | |||
| Net Cash Flow | $44,915.68 | $224,578.40 | $449,156.80 | |||
| HOA Fees | $1,968.00 | $9,840.00 | $19,680.00 |