Property Info
- MLS O6336272
- Unit No A/B
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2183
- Living Area (sqft) 2183
- Foundation Slab
- Min Lease Slab
- HOA Fees $149.61
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield4.2% | Annual Rent$16,440.00 | Property Taxes$4,988.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,440.00 $1,370.00 / mo | $82,200.00 $1,370.00 / mo | $164,400.00 $1,370.00 / mo | |||
| Estimated Expenses | $4,988.98 | $24,944.90 | $49,889.80 | |||
| Net Cash Flow | $11,451.02 | $57,255.10 | $114,510.20 | |||
| HOA Fees | $1,795.32 | $8,976.60 | $17,953.20 |