Property Info
- MLS O6347451
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2680
- Living Area (sqft) 2014
- Foundation Slab
- Min Lease Slab
- HOA Fees $575.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.8 | Gross Yield7.5% | Annual Rent$33,480.00 | Property Taxes$5,217.35 | 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 | $5,217.35 | $26,086.75 | $52,173.50 | |||
| Net Cash Flow | $28,262.65 | $141,313.25 | $282,626.50 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |