Property Info
- MLS O6314753
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2976
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.58
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window
Cash Flow
| Cap Rate4.9 | Gross Yield6.1% | Annual Rent$45,600.00 | Property Taxes$6,682.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $6,682.00 | $33,410.00 | $66,820.00 | |||
| Net Cash Flow | $38,918.00 | $194,590.00 | $389,180.00 | |||
| HOA Fees | $2,046.96 | $10,234.80 | $20,469.60 |