Property Info
- MLS O6371523
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2063
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.9 | Gross Yield9.2% | Annual Rent$31,800.00 | Property Taxes$4,882.00 | 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 | $4,882.00 | $24,410.00 | $48,820.00 | |||
| Net Cash Flow | $26,918.00 | $134,590.00 | $269,180.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |