Property Info
- MLS O6386242
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3378
- Living Area (sqft) 2546
- Foundation Slab
- Min Lease Slab
- HOA Fees $143.67
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield5.9% | Annual Rent$38,400.00 | Property Taxes$8,011.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $8,011.00 | $40,055.00 | $80,110.00 | |||
| Net Cash Flow | $30,389.00 | $151,945.00 | $303,890.00 | |||
| HOA Fees | $1,724.04 | $8,620.20 | $17,240.40 |