Property Info
- MLS O6425439
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2398
- Living Area (sqft) 1944
- Foundation Slab
- Min Lease Slab
- HOA Fees $268.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield7.7% | Annual Rent$29,400.00 | Property Taxes$5,685.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,685.29 | $28,426.45 | $56,852.90 | |||
| Net Cash Flow | $23,714.71 | $118,573.55 | $237,147.10 | |||
| HOA Fees | $3,216.00 | $16,080.00 | $32,160.00 |