Property Info
- MLS O6225559
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2168
- Foundation Slab
- Min Lease Slab
- HOA Fees $579.67
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield6.2% | Annual Rent$32,400.00 | Property Taxes$6,225.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,225.00 | $31,125.00 | $62,250.00 | |||
| Net Cash Flow | $26,175.00 | $130,875.00 | $261,750.00 | |||
| HOA Fees | $6,956.04 | $34,780.20 | $69,560.40 |