Property Info
- MLS O6423867
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 2959
- Living Area (sqft) 2959
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.5 | Gross Yield6.2% | Annual Rent$41,820.00 | Property Taxes$8,998.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,820.00 $3,485.00 / mo | $209,100.00 $3,485.00 / mo | $418,200.00 $3,485.00 / mo | |||
| Estimated Expenses | $8,998.91 | $44,994.55 | $89,989.10 | |||
| Net Cash Flow | $32,821.09 | $164,105.45 | $328,210.90 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |