Property Info
- MLS O6258326
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3213
- Foundation Slab
- Min Lease Slab
- HOA Fees $129.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6% | Annual Rent$36,000.00 | Property Taxes$9,251.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,251.00 | $46,255.00 | $92,510.00 | |||
| Net Cash Flow | $26,749.00 | $133,745.00 | $267,490.00 | |||
| HOA Fees | $1,551.96 | $7,759.80 | $15,519.60 |