Property Info
- MLS O6362071
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1845
- Living Area (sqft) 1845
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $350.00
Interior Features
- Open Floorplan
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield7.1% | Annual Rent$33,600.00 | Property Taxes$6,160.10 | 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 | $6,160.10 | $30,800.50 | $61,601.00 | |||
| Net Cash Flow | $27,439.90 | $137,199.50 | $274,399.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |