Property Info
- MLS O6176370
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1637
- Foundation Slab
- Min Lease Slab
- HOA Fees $638.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield7.4% | Annual Rent$28,200.00 | Property Taxes$4,473.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,473.94 | $22,369.70 | $44,739.40 | |||
| Net Cash Flow | $23,726.06 | $118,630.30 | $237,260.60 | |||
| HOA Fees | $7,656.00 | $38,280.00 | $76,560.00 |