Property Info
- MLS O6379913
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2895
- Living Area (sqft) 2132
- Foundation Block
- Min Lease -
- HOA Fees $397.00
Interior Features
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield6.3% | Annual Rent$36,000.00 | Property Taxes$8,184.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,184.19 | $40,920.95 | $81,841.90 | |||
| Net Cash Flow | $27,815.81 | $139,079.05 | $278,158.10 | |||
| HOA Fees | $4,764.00 | $23,820.00 | $47,640.00 |