Property Info
- MLS O6336847
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3356
- Living Area (sqft) 2720
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $95.83
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.6% | Annual Rent$34,800.00 | Property Taxes$7,506.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,506.00 | $37,530.00 | $75,060.00 | |||
| Net Cash Flow | $27,294.00 | $136,470.00 | $272,940.00 | |||
| HOA Fees | $1,149.96 | $5,749.80 | $11,499.60 |