Property Info
- MLS O6333152
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3134
- Living Area (sqft) 2571
- Foundation Block
- Min Lease Block
- HOA Fees $90.00
Interior Features
- High Ceilings
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5% | Annual Rent$22,200.00 | Property Taxes$4,672.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,672.94 | $23,364.70 | $46,729.40 | |||
| Net Cash Flow | $17,527.06 | $87,635.30 | $175,270.60 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |