Property Info
- MLS O6358037
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2942
- Living Area (sqft) 2162
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$33,600.00 | Property Taxes$3,100.14 | 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 | $3,100.14 | $15,500.70 | $31,001.40 | |||
| Net Cash Flow | $30,499.86 | $152,499.30 | $304,998.60 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |