Property Info
- MLS O6334779
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2992
- Living Area (sqft) 2269
- Foundation Slab
- Min Lease Slab
- HOA Fees $600.00
Interior Features
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.7% | Annual Rent$33,600.00 | Property Taxes$7,492.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,492.16 | $37,460.80 | $74,921.60 | |||
| Net Cash Flow | $26,107.84 | $130,539.20 | $261,078.40 | |||
| HOA Fees | $7,200.00 | $36,000.00 | $72,000.00 |