Property Info
- MLS O6340280
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3950
- Living Area (sqft) 3093
- Foundation Slab
- Min Lease Slab
- HOA Fees $120.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.8 | Gross Yield6.2% | Annual Rent$49,200.00 | Property Taxes$9,566.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $9,566.05 | $47,830.25 | $95,660.50 | |||
| Net Cash Flow | $39,633.95 | $198,169.75 | $396,339.50 | |||
| HOA Fees | $1,440.00 | $7,200.00 | $14,400.00 |