Property Info
- MLS O6230347
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1910
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $62.50
Interior Features
- Ceiling Fans(s)
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate2.3 | Gross Yield3.6% | Annual Rent$15,600.00 | Property Taxes$4,653.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
Estimated Expenses | $4,653.00 | $23,265.00 | $46,530.00 | |||
Net Cash Flow | $10,947.00 | $54,735.00 | $109,470.00 | |||
HOA Fees | $750.00 | $3,750.00 | $7,500.00 |