Property Info
- MLS O6375495
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4057
- Living Area (sqft) 2682
- Foundation Slab
- Min Lease Slab
- HOA Fees $143.33
Interior Features
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.4% | Annual Rent$44,400.00 | Property Taxes$8,154.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $8,154.78 | $40,773.90 | $81,547.80 | |||
| Net Cash Flow | $36,245.22 | $181,226.10 | $362,452.20 | |||
| HOA Fees | $1,719.96 | $8,599.80 | $17,199.60 |