Property Info
- MLS O6232282
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2382
- Living Area (sqft) 1936
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8% | Annual Rent$31,800.00 | Property Taxes$2,059.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $2,059.00 | $10,295.00 | $20,590.00 | |||
| Net Cash Flow | $29,741.00 | $148,705.00 | $297,410.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |