Property Info
- MLS O6368240
- Unit No A, B, C
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 3932
- Living Area (sqft) 3150
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,058.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.2 | Gross Yield3.3% | Annual Rent$40,800.00 | Property Taxes$13,686.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $13,686.70 | $68,433.50 | $136,867.00 | |||
| Net Cash Flow | $27,113.30 | $135,566.50 | $271,133.00 | |||
| HOA Fees | $12,696.00 | $63,480.00 | $126,960.00 |