Property Info
- MLS O6390376
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2398
- Living Area (sqft) 1848
- Foundation Slab
- Min Lease Slab
- HOA Fees $52.08
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield6.6% | Annual Rent$28,800.00 | Property Taxes$5,279.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,279.00 | $26,395.00 | $52,790.00 | |||
| Net Cash Flow | $23,521.00 | $117,605.00 | $235,210.00 | |||
| HOA Fees | $624.96 | $3,124.80 | $6,249.60 |