Property Info
- MLS O6427589
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4418
- Living Area (sqft) 3897
- Foundation Slab
- Min Lease Slab
- HOA Fees $158.00
Interior Features
- High Ceilings
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield5.2% | Annual Rent$60,000.00 | Property Taxes$15,123.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $15,123.50 | $75,617.50 | $151,235.00 | |||
| Net Cash Flow | $44,876.50 | $224,382.50 | $448,765.00 | |||
| HOA Fees | $1,896.00 | $9,480.00 | $18,960.00 |