Property Info
- MLS O6417935
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2678
- Living Area (sqft) 2100
- Foundation Slab
- Min Lease Slab
- HOA Fees $39.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield5.8% | Annual Rent$33,600.00 | Property Taxes$2,552.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $2,552.73 | $12,763.65 | $25,527.30 | |||
| Net Cash Flow | $31,047.27 | $155,236.35 | $310,472.70 | |||
| HOA Fees | $471.96 | $2,359.80 | $4,719.60 |