Property Info
- MLS O6360513
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4163
- Living Area (sqft) 3010
- Foundation Slab
- Min Lease Slab
- HOA Fees $171.93
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.3 | Gross Yield2% | Annual Rent$18,600.00 | Property Taxes$13,480.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $13,480.00 | $67,400.00 | $134,800.00 | |||
| Net Cash Flow | $5,120.00 | $25,600.00 | $51,200.00 | |||
| HOA Fees | $2,063.16 | $10,315.80 | $20,631.60 |