Property Info
- MLS O6302344
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3311
- Foundation Slab
- Min Lease Slab
- HOA Fees $115.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.7% | Annual Rent$43,080.00 | Property Taxes$8,396.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,080.00 $3,590.00 / mo | $215,400.00 $3,590.00 / mo | $430,800.00 $3,590.00 / mo | |||
| Estimated Expenses | $8,396.77 | $41,983.85 | $83,967.70 | |||
| Net Cash Flow | $34,683.23 | $173,416.15 | $346,832.30 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |