Property Info
- MLS O6395669
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 5489
- Living Area (sqft) 2319
- Foundation Block
- Min Lease Block
- HOA Fees $22.92
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield4.9% | Annual Rent$20,940.00 | Property Taxes$6,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,940.00 $1,745.00 / mo | $104,700.00 $1,745.00 / mo | $209,400.00 $1,745.00 / mo | |||
| Estimated Expenses | $6,625.00 | $33,125.00 | $66,250.00 | |||
| Net Cash Flow | $14,315.00 | $71,575.00 | $143,150.00 | |||
| HOA Fees | $275.04 | $1,375.20 | $2,750.40 |