Property Info
- MLS O6366500
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2343
- Living Area (sqft) 2343
- Foundation Slab
- Min Lease Slab
- HOA Fees $117.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield6.1% | Annual Rent$32,400.00 | Property Taxes$5,714.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,714.00 | $28,570.00 | $57,140.00 | |||
| Net Cash Flow | $26,686.00 | $133,430.00 | $266,860.00 | |||
| HOA Fees | $1,404.00 | $7,020.00 | $14,040.00 |