Property Info
- MLS OM656976
- Unit No -
- Bedrooms 4
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 5364
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,183.33
Interior Features
- Ceiling Fans(s)
- Wet Bar
Cash Flow
| Cap Rate3.6 | Gross Yield5.2% | Annual Rent$120,000.00 | Property Taxes$23,045.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $23,045.90 | $115,229.50 | $230,459.00 | |||
| Net Cash Flow | $96,954.10 | $484,770.50 | $969,541.00 | |||
| HOA Fees | $14,199.96 | $70,999.80 | $141,999.60 |