Property Info
- MLS O6418089
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4575
- Living Area (sqft) 3161
- Foundation Slab
- Min Lease Slab
- HOA Fees $107.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.3% | Annual Rent$47,880.00 | Property Taxes$8,610.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,880.00 $3,990.00 / mo | $239,400.00 $3,990.00 / mo | $478,800.00 $3,990.00 / mo | |||
| Estimated Expenses | $8,610.67 | $43,053.35 | $86,106.70 | |||
| Net Cash Flow | $39,269.33 | $196,346.65 | $392,693.30 | |||
| HOA Fees | $1,284.00 | $6,420.00 | $12,840.00 |