Property Info
- MLS O6409897
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2770
- Living Area (sqft) 2115
- Foundation Slab
- Min Lease Slab
- HOA Fees $63.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate4.3 | Gross Yield6.1% | Annual Rent$25,956.00 | Property Taxes$6,610.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,956.00 $2,163.00 / mo | $129,780.00 $2,163.00 / mo | $259,560.00 $2,163.00 / mo | |||
| Estimated Expenses | $6,610.01 | $33,050.05 | $66,100.10 | |||
| Net Cash Flow | $19,345.99 | $96,729.95 | $193,459.90 | |||
| HOA Fees | $764.04 | $3,820.20 | $7,640.40 |