Property Info
- MLS O6255865
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2810
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.70
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
Cap Rate4.1 | Gross Yield5.5% | Annual Rent$31,800.00 | Property Taxes$7,668.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
Estimated Expenses | $7,668.00 | $38,340.00 | $76,680.00 | |||
Net Cash Flow | $24,132.00 | $120,660.00 | $241,320.00 | |||
HOA Fees | $344.40 | $1,722.00 | $3,444.00 |