Property Info
- MLS O6131796
- 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
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield7% | Annual Rent$26,160.00 | Property Taxes$6,937.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,160.00 $2,180.00 / mo | $130,800.00 $2,180.00 / mo | $261,600.00 $2,180.00 / mo | |||
| Estimated Expenses | $6,937.00 | $34,685.00 | $69,370.00 | |||
| Net Cash Flow | $19,223.00 | $96,115.00 | $192,230.00 | |||
| HOA Fees | $8,235.96 | $41,179.80 | $82,359.60 |