Property Info
- MLS O6232912
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.80
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Stone Counters
Cash Flow
| Cap Rate5.9 | Gross Yield9.1% | Annual Rent$26,388.00 | Property Taxes$5,167.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,388.00 $2,199.00 / mo | $131,940.00 $2,199.00 / mo | $263,880.00 $2,199.00 / mo | |||
| Estimated Expenses | $5,167.72 | $25,838.60 | $51,677.20 | |||
| Net Cash Flow | $21,220.28 | $106,101.40 | $212,202.80 | |||
| HOA Fees | $4,233.60 | $21,168.00 | $42,336.00 |