Property Info
- MLS O6320628
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2907
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.75
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.6 | Gross Yield6.2% | Annual Rent$32,340.00 | Property Taxes$7,822.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,340.00 $2,695.00 / mo | $161,700.00 $2,695.00 / mo | $323,400.00 $2,695.00 / mo | |||
| Estimated Expenses | $7,822.00 | $39,110.00 | $78,220.00 | |||
| Net Cash Flow | $24,518.00 | $122,590.00 | $245,180.00 | |||
| HOA Fees | $345.00 | $1,725.00 | $3,450.00 |