Property Info
- MLS O6395920
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2365
- Living Area (sqft) 2365
- Foundation Slab
- Min Lease Slab
- HOA Fees $110.00
Interior Features
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.3% | Annual Rent$37,200.00 | Property Taxes$9,154.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $9,154.33 | $45,771.65 | $91,543.30 | |||
| Net Cash Flow | $28,045.67 | $140,228.35 | $280,456.70 | |||
| HOA Fees | $1,320.00 | $6,600.00 | $13,200.00 |