Property Info
- MLS OM717499
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3070
- Living Area (sqft) 2292
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$44,400.00 | Property Taxes$6,631.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $6,631.75 | $33,158.75 | $66,317.50 | |||
| Net Cash Flow | $37,768.25 | $188,841.25 | $377,682.50 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |