Property Info
- MLS OM725276
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3400
- Living Area (sqft) 2351
- Foundation Block
- Min Lease Block
- HOA Fees $732.00
Interior Features
- Dry Bar
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate13.0 | Gross Yield19% | Annual Rent$45,600.00 | Property Taxes$5,705.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $5,705.88 | $28,529.40 | $57,058.80 | |||
| Net Cash Flow | $39,894.12 | $199,470.60 | $398,941.20 | |||
| HOA Fees | $8,784.00 | $43,920.00 | $87,840.00 |