Property Info
- MLS O6369653
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3470
- Living Area (sqft) 3470
- Foundation Slab
- Min Lease Slab
- HOA Fees $261.67
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.1 | Gross Yield4.3% | Annual Rent$85,800.00 | Property Taxes$21,031.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $85,800.00 $7,150.00 / mo | $429,000.00 $7,150.00 / mo | $858,000.00 $7,150.00 / mo | |||
| Estimated Expenses | $21,031.00 | $105,155.00 | $210,310.00 | |||
| Net Cash Flow | $64,769.00 | $323,845.00 | $647,690.00 | |||
| HOA Fees | $3,140.04 | $15,700.20 | $31,400.40 |