Property Info
- MLS O6401229
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4673
- Living Area (sqft) 4205
- Foundation Slab
- Min Lease Slab
- HOA Fees $331.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7% | Annual Rent$84,000.00 | Property Taxes$18,040.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84,000.00 $7,000.00 / mo | $420,000.00 $7,000.00 / mo | $840,000.00 $7,000.00 / mo | |||
| Estimated Expenses | $18,040.40 | $90,202.00 | $180,404.00 | |||
| Net Cash Flow | $65,959.60 | $329,798.00 | $659,596.00 | |||
| HOA Fees | $3,972.00 | $19,860.00 | $39,720.00 |