Property Info
- MLS O6332483
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2888
- Living Area (sqft) 2243
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.33
Interior Features
- Eat-in Kitchen
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$37,140.00 | Property Taxes$7,020.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,140.00 $3,095.00 / mo | $185,700.00 $3,095.00 / mo | $371,400.00 $3,095.00 / mo | |||
| Estimated Expenses | $7,020.00 | $35,100.00 | $70,200.00 | |||
| Net Cash Flow | $30,120.00 | $150,600.00 | $301,200.00 | |||
| HOA Fees | $1,023.96 | $5,119.80 | $10,239.60 |