Property Info
- MLS O6404125
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2696
- Living Area (sqft) 2094
- Foundation Slab
- Min Lease Slab
- HOA Fees $105.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.6% | Annual Rent$34,200.00 | Property Taxes$8,231.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $8,231.00 | $41,155.00 | $82,310.00 | |||
| Net Cash Flow | $25,969.00 | $129,845.00 | $259,690.00 | |||
| HOA Fees | $1,260.00 | $6,300.00 | $12,600.00 |