Property Info
- MLS O6335415
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3033
- Living Area (sqft) 2475
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.6% | Annual Rent$34,200.00 | Property Taxes$7,715.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,715.00 | $38,575.00 | $77,150.00 | |||
| Net Cash Flow | $26,485.00 | $132,425.00 | $264,850.00 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |