Property Info
- MLS O6292903
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2933
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $138.00
Interior Features
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield5.6% | Annual Rent$39,000.00 | Property Taxes$10,277.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $10,277.10 | $51,385.50 | $102,771.00 | |||
| Net Cash Flow | $28,722.90 | $143,614.50 | $287,229.00 | |||
| HOA Fees | $1,656.00 | $8,280.00 | $16,560.00 |