Property Info
- MLS O6322651
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2630
- Living Area (sqft) 2168
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Open Floorplan
- Smart Home
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$28,800.00 | Property Taxes$4,878.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,878.00 | $24,390.00 | $48,780.00 | |||
| Net Cash Flow | $23,922.00 | $119,610.00 | $239,220.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |