Property Info
- MLS O6345232
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3255
- Living Area (sqft) 2817
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield6.9% | Annual Rent$23,988.00 | Property Taxes$2,236.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,988.00 $1,999.00 / mo | $119,940.00 $1,999.00 / mo | $239,880.00 $1,999.00 / mo | |||
| Estimated Expenses | $2,236.49 | $11,182.45 | $22,364.90 | |||
| Net Cash Flow | $21,751.51 | $108,757.55 | $217,515.10 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |