Property Info
- MLS O6397345
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2178
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease Slab
- HOA Fees $761.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.5 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$5,148.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,148.00 | $25,740.00 | $51,480.00 | |||
| Net Cash Flow | $24,852.00 | $124,260.00 | $248,520.00 | |||
| HOA Fees | $9,132.00 | $45,660.00 | $91,320.00 |