Property Info
- MLS O6341727
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2696
- Living Area (sqft) 2086
- Foundation Block
- Min Lease Block
- HOA Fees $105.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.8% | Annual Rent$33,480.00 | Property Taxes$7,720.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,480.00 $2,790.00 / mo | $167,400.00 $2,790.00 / mo | $334,800.00 $2,790.00 / mo | |||
| Estimated Expenses | $7,720.00 | $38,600.00 | $77,200.00 | |||
| Net Cash Flow | $25,760.00 | $128,800.00 | $257,600.00 | |||
| HOA Fees | $1,260.00 | $6,300.00 | $12,600.00 |