Property Info
- MLS OM725277
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3400
- Living Area (sqft) 2351
- Foundation Block
- Min Lease Block
- HOA Fees $488.00
Interior Features
- Dry Bar
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate14.6 | Gross Yield19% | Annual Rent$45,600.00 | Property Taxes$4,816.90 | 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 | $4,816.90 | $24,084.50 | $48,169.00 | |||
| Net Cash Flow | $40,783.10 | $203,915.50 | $407,831.00 | |||
| HOA Fees | $5,856.00 | $29,280.00 | $58,560.00 |