Property Info
- MLS OM725367
- Unit No -
- Bedrooms 10
- Bathrooms 8
- Area (sqft) 6160
- Living Area (sqft) 4748
- Foundation Block
- Min Lease Block
- HOA Fees $1,220.00
Interior Features
- Dry Bar
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield10.1% | 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 | $14,640.00 | $73,200.00 | $146,400.00 |