Property Info
- MLS O6401489
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2988
- Living Area (sqft) 2333
- Foundation Slab
- Min Lease Slab
- HOA Fees $876.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield7.8% | Annual Rent$36,000.00 | Property Taxes$8,176.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,176.00 | $40,880.00 | $81,760.00 | |||
| Net Cash Flow | $27,824.00 | $139,120.00 | $278,240.00 | |||
| HOA Fees | $10,512.00 | $52,560.00 | $105,120.00 |