Property Info
- MLS O6356334
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1847
- Living Area (sqft) 1847
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$1,758.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $1,758.37 | $8,791.85 | $17,583.70 | |||
| Net Cash Flow | $31,841.63 | $159,208.15 | $318,416.30 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |