Property Info
- MLS O6330738
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1867
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.67
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.4% | Annual Rent$28,200.00 | Property Taxes$7,980.65 | 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 | $7,980.65 | $39,903.25 | $79,806.50 | |||
| Net Cash Flow | $20,219.35 | $101,096.75 | $202,193.50 | |||
| HOA Fees | $680.04 | $3,400.20 | $6,800.40 |