Property Info
- MLS O6290565
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2269
- Foundation Slab
- Min Lease Slab
- HOA Fees $801.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield7.3% | Annual Rent$37,200.00 | Property Taxes$4,587.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $4,587.91 | $22,939.55 | $45,879.10 | |||
| Net Cash Flow | $32,612.09 | $163,060.45 | $326,120.90 | |||
| HOA Fees | $9,612.00 | $48,060.00 | $96,120.00 |