Property Info
- MLS O6337145
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2132
- Living Area (sqft) 2132
- Foundation Block
- Min Lease Block
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Elevator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wi
Cash Flow
| Cap Rate5.0 | Gross Yield7.9% | Annual Rent$33,600.00 | Property Taxes$5,299.92 | 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 | $5,299.92 | $26,499.60 | $52,999.20 | |||
| Net Cash Flow | $28,300.08 | $141,500.40 | $283,000.80 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |