Property Info
- MLS OM721060
- Unit No -
- Bedrooms 7
- Bathrooms 4
- Area (sqft) 3915
- Living Area (sqft) 3915
- Foundation Slab
- Min Lease Slab
- HOA Fees $75.00
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield4.4% | Annual Rent$48,000.00 | Property Taxes$8,671.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $8,671.09 | $43,355.45 | $86,710.90 | |||
| Net Cash Flow | $39,328.91 | $196,644.55 | $393,289.10 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |