Property Info
- MLS O6380315
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3005
- Living Area (sqft) 2059
- Foundation Slab
- Min Lease Slab
- HOA Fees $135.00
Interior Features
- Built-in Features
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield5.5% | Annual Rent$39,600.00 | Property Taxes$10,288.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $10,288.00 | $51,440.00 | $102,880.00 | |||
| Net Cash Flow | $29,312.00 | $146,560.00 | $293,120.00 | |||
| HOA Fees | $1,620.00 | $8,100.00 | $16,200.00 |