Property Info
- MLS O6421878
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2938
- Living Area (sqft) 2476
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$32,400.00 | Property Taxes$6,562.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,562.34 | $32,811.70 | $65,623.40 | |||
| Net Cash Flow | $25,837.66 | $129,188.30 | $258,376.60 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |