Property Info
- MLS O6369929
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2628
- Living Area (sqft) 2168
- Foundation Slab
- Min Lease Slab
- HOA Fees $117.00
Interior Features
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.5% | Annual Rent$31,800.00 | Property Taxes$6,217.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,217.37 | $31,086.85 | $62,173.70 | |||
| Net Cash Flow | $25,582.63 | $127,913.15 | $255,826.30 | |||
| HOA Fees | $1,404.00 | $7,020.00 | $14,040.00 |