Property Info
- MLS O6244913
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2773
- Foundation Slab
- Min Lease Slab
- HOA Fees $88.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
Cash Flow
| Cap Rate5.7 | Gross Yield6.3% | Annual Rent$39,600.00 | Property Taxes$2,664.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $2,664.03 | $13,320.15 | $26,640.30 | |||
| Net Cash Flow | $36,935.97 | $184,679.85 | $369,359.70 | |||
| HOA Fees | $1,059.96 | $5,299.80 | $10,599.60 |