Property Info
- MLS O6360136
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3570
- Living Area (sqft) 2531
- Foundation Slab
- Min Lease Slab
- HOA Fees $130.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6% | Annual Rent$37,200.00 | Property Taxes$8,041.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $8,041.24 | $40,206.20 | $80,412.40 | |||
| Net Cash Flow | $29,158.76 | $145,793.80 | $291,587.60 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |