Property Info
- MLS O6346768
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2132
- Living Area (sqft) 2132
- Foundation Slab
- Min Lease Slab
- HOA Fees $70.67
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.2% | Annual Rent$34,548.00 | Property Taxes$6,656.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,548.00 $2,879.00 / mo | $172,740.00 $2,879.00 / mo | $345,480.00 $2,879.00 / mo | |||
| Estimated Expenses | $6,656.51 | $33,282.55 | $66,565.10 | |||
| Net Cash Flow | $27,891.49 | $139,457.45 | $278,914.90 | |||
| HOA Fees | $848.04 | $4,240.20 | $8,480.40 |