Property Info
- MLS O6350664
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2095
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease -
- HOA Fees $767.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield8.7% | Annual Rent$30,000.00 | Property Taxes$5,024.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,024.33 | $25,121.65 | $50,243.30 | |||
| Net Cash Flow | $24,975.67 | $124,878.35 | $249,756.70 | |||
| HOA Fees | $9,204.00 | $46,020.00 | $92,040.00 |