Property Info
- MLS O6172984
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1821
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.4% | Annual Rent$23,700.00 | Property Taxes$7,681.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,700.00 $1,975.00 / mo | $118,500.00 $1,975.00 / mo | $237,000.00 $1,975.00 / mo | |||
| Estimated Expenses | $7,681.00 | $38,405.00 | $76,810.00 | |||
| Net Cash Flow | $16,019.00 | $80,095.00 | $160,190.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |