Property Info
- MLS O6242280
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2333
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Kitchen/Family Room Combo
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield7.2% | Annual Rent$33,600.00 | Property Taxes$5,722.51 | 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 | $5,722.51 | $28,612.55 | $57,225.10 | |||
| Net Cash Flow | $27,877.49 | $139,387.45 | $278,774.90 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |