Property Info
- MLS O6296070
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease Slab
- HOA Fees $737.87
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield8.3% | Annual Rent$28,200.00 | Property Taxes$4,838.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,838.78 | $24,193.90 | $48,387.80 | |||
| Net Cash Flow | $23,361.22 | $116,806.10 | $233,612.20 | |||
| HOA Fees | $8,854.44 | $44,272.20 | $88,544.40 |