Property Info
- MLS O6230594
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2785
- Foundation Slab
- Min Lease Slab
- HOA Fees $64.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$6,639.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,639.00 | $33,195.00 | $66,390.00 | |||
| Net Cash Flow | $26,961.00 | $134,805.00 | $269,610.00 | |||
| HOA Fees | $771.96 | $3,859.80 | $7,719.60 |