Property Info
- MLS O6289636
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1945
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.1 | Gross Yield4.2% | Annual Rent$22,800.00 | Property Taxes$6,430.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $6,430.00 | $32,150.00 | $64,300.00 | |||
| Net Cash Flow | $16,370.00 | $81,850.00 | $163,700.00 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |