Property Info
- MLS O6419316
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3622
- Living Area (sqft) 2484
- Foundation Slab
- Min Lease Slab
- HOA Fees $98.33
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.6 | Gross Yield5.9% | Annual Rent$34,200.00 | Property Taxes$6,779.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $6,779.14 | $33,895.70 | $67,791.40 | |||
| Net Cash Flow | $27,420.86 | $137,104.30 | $274,208.60 | |||
| HOA Fees | $1,179.96 | $5,899.80 | $11,799.60 |