Property Info
- MLS O6209822
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3018
- Foundation Slab
- Min Lease Slab
- HOA Fees $174.33
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield5.2% | Annual Rent$37,200.00 | Property Taxes$7,943.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $7,943.57 | $39,717.85 | $79,435.70 | |||
| Net Cash Flow | $29,256.43 | $146,282.15 | $292,564.30 | |||
| HOA Fees | $2,091.96 | $10,459.80 | $20,919.60 |