Property Info
- MLS O6295043
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2474
- Foundation Slab
- Min Lease Slab
- HOA Fees $167.70
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.2% | Annual Rent$37,800.00 | Property Taxes$9,136.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $9,136.04 | $45,680.20 | $91,360.40 | |||
| Net Cash Flow | $28,663.96 | $143,319.80 | $286,639.60 | |||
| HOA Fees | $2,012.40 | $10,062.00 | $20,124.00 |