Property Info
- MLS O6267783
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2965
- Foundation Slab
- Min Lease Slab
- HOA Fees $91.75
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield4.7% | Annual Rent$50,400.00 | Property Taxes$14,098.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $14,098.70 | $70,493.50 | $140,987.00 | |||
| Net Cash Flow | $36,301.30 | $181,506.50 | $363,013.00 | |||
| HOA Fees | $1,101.00 | $5,505.00 | $11,010.00 |