Property Info
- MLS O6290032
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1581
- Foundation Slab
- Min Lease Slab
- HOA Fees $141.67
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.0 | Gross Yield6.7% | Annual Rent$28,500.00 | Property Taxes$5,627.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,500.00 $2,375.00 / mo | $142,500.00 $2,375.00 / mo | $285,000.00 $2,375.00 / mo | |||
| Estimated Expenses | $5,627.08 | $28,135.40 | $56,270.80 | |||
| Net Cash Flow | $22,872.92 | $114,364.60 | $228,729.20 | |||
| HOA Fees | $1,700.04 | $8,500.20 | $17,000.40 |