Property Info
- MLS O6359224
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3661
- Living Area (sqft) 2709
- Foundation Slab
- Min Lease Slab
- HOA Fees $77.50
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.5% | Annual Rent$43,800.00 | Property Taxes$6,857.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,800.00 $3,650.00 / mo | $219,000.00 $3,650.00 / mo | $438,000.00 $3,650.00 / mo | |||
| Estimated Expenses | $6,857.08 | $34,285.40 | $68,570.80 | |||
| Net Cash Flow | $36,942.92 | $184,714.60 | $369,429.20 | |||
| HOA Fees | $930.00 | $4,650.00 | $9,300.00 |