Property Info
- MLS O6383451
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3078
- Living Area (sqft) 2492
- Foundation Slab
- Min Lease Slab
- HOA Fees $697.00
Interior Features
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.4 | Gross Yield6.8% | Annual Rent$33,900.00 | Property Taxes$8,805.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,900.00 $2,825.00 / mo | $169,500.00 $2,825.00 / mo | $339,000.00 $2,825.00 / mo | |||
| Estimated Expenses | $8,805.00 | $44,025.00 | $88,050.00 | |||
| Net Cash Flow | $25,095.00 | $125,475.00 | $250,950.00 | |||
| HOA Fees | $8,364.00 | $41,820.00 | $83,640.00 |