Property Info
- MLS O6346111
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2080
- Living Area (sqft) 2080
- Foundation Slab
- Min Lease Slab
- HOA Fees $581.00
Interior Features
- High Ceilings
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield8.6% | Annual Rent$42,000.00 | Property Taxes$4,181.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $4,181.92 | $20,909.60 | $41,819.20 | |||
| Net Cash Flow | $37,818.08 | $189,090.40 | $378,180.80 | |||
| HOA Fees | $6,972.00 | $34,860.00 | $69,720.00 |