Property Info
- MLS O6414802
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4883
- Living Area (sqft) 3103
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $141.67
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.9% | Annual Rent$51,000.00 | Property Taxes$10,250.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,000.00 $4,250.00 / mo | $255,000.00 $4,250.00 / mo | $510,000.00 $4,250.00 / mo | |||
| Estimated Expenses | $10,250.00 | $51,250.00 | $102,500.00 | |||
| Net Cash Flow | $40,750.00 | $203,750.00 | $407,500.00 | |||
| HOA Fees | $1,700.04 | $8,500.20 | $17,000.40 |