Property Info
- MLS O6389802
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2500
- Living Area (sqft) 1884
- Foundation Slab
- Min Lease Slab
- HOA Fees $39.33
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.8 | Gross Yield6.6% | Annual Rent$33,000.00 | Property Taxes$8,590.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $8,590.00 | $42,950.00 | $85,900.00 | |||
| Net Cash Flow | $24,410.00 | $122,050.00 | $244,100.00 | |||
| HOA Fees | $471.96 | $2,359.80 | $4,719.60 |