Property Info
- MLS O6177296
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2949
- Foundation Slab
- Min Lease Slab
- HOA Fees $63.33
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
Cap Rate4.7 | Gross Yield6.1% | Annual Rent$56,400.00 | Property Taxes$12,517.80 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
Estimated Expenses | $12,517.80 | $62,589.00 | $125,178.00 | |||
Net Cash Flow | $43,882.20 | $219,411.00 | $438,822.00 | |||
HOA Fees | $759.96 | $3,799.80 | $7,599.60 |