Property Info
- MLS O6332846
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2844
- Living Area (sqft) 2185
- Foundation Slab
- Min Lease Slab
- HOA Fees $54.50
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.3 | Gross Yield7% | Annual Rent$28,800.00 | Property Taxes$6,212.00 | 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 | $6,212.00 | $31,060.00 | $62,120.00 | |||
| Net Cash Flow | $22,588.00 | $112,940.00 | $225,880.00 | |||
| HOA Fees | $654.00 | $3,270.00 | $6,540.00 |