Property Info
- MLS O6131750
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2537
- Foundation Slab
- Min Lease Slab
- HOA Fees $686.33
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield8% | Annual Rent$29,940.00 | Property Taxes$7,523.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $7,523.00 | $37,615.00 | $75,230.00 | |||
| Net Cash Flow | $22,417.00 | $112,085.00 | $224,170.00 | |||
| HOA Fees | $8,235.96 | $41,179.80 | $82,359.60 |