Property Info
- MLS O6408574
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3373
- Living Area (sqft) 2573
- Foundation Slab
- Min Lease Slab
- HOA Fees $195.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.3 | Gross Yield6.2% | Annual Rent$38,400.00 | Property Taxes$9,620.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $9,620.00 | $48,100.00 | $96,200.00 | |||
| Net Cash Flow | $28,780.00 | $143,900.00 | $287,800.00 | |||
| HOA Fees | $2,340.00 | $11,700.00 | $23,400.00 |