Property Info
- MLS O6254746
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2803
- Foundation Other
- Min Lease Other
- HOA Fees $129.00
Interior Features
- Open Floorplan
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield6.1% | Annual Rent$38,400.00 | Property Taxes$11,078.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $11,078.00 | $55,390.00 | $110,780.00 | |||
| Net Cash Flow | $27,322.00 | $136,610.00 | $273,220.00 | |||
| HOA Fees | $1,548.00 | $7,740.00 | $15,480.00 |