Property Info
- MLS O6391695
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3037
- Living Area (sqft) 2507
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$29,700.00 | Property Taxes$5,900.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,700.00 $2,475.00 / mo | $148,500.00 $2,475.00 / mo | $297,000.00 $2,475.00 / mo | |||
| Estimated Expenses | $5,900.00 | $29,500.00 | $59,000.00 | |||
| Net Cash Flow | $23,800.00 | $119,000.00 | $238,000.00 | |||
| HOA Fees | $96.00 | $480.00 | $960.00 |