Property Info
- MLS O6363844
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3601
- Living Area (sqft) 2663
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$34,200.00 | Property Taxes$4,340.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $4,340.00 | $21,700.00 | $43,400.00 | |||
| Net Cash Flow | $29,860.00 | $149,300.00 | $298,600.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |