Property Info
- MLS O6336714
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3738
- Living Area (sqft) 2808
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.98
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6% | Annual Rent$29,160.00 | Property Taxes$6,438.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,160.00 $2,430.00 / mo | $145,800.00 $2,430.00 / mo | $291,600.00 $2,430.00 / mo | |||
| Estimated Expenses | $6,438.60 | $32,193.00 | $64,386.00 | |||
| Net Cash Flow | $22,721.40 | $113,607.00 | $227,214.00 | |||
| HOA Fees | $3,491.76 | $17,458.80 | $34,917.60 |