Property Info
- MLS O6236929
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1851
- Foundation Slab
- Min Lease Slab
- HOA Fees $48.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.4% | Annual Rent$28,788.00 | Property Taxes$4,692.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,788.00 $2,399.00 / mo | $143,940.00 $2,399.00 / mo | $287,880.00 $2,399.00 / mo | |||
| Estimated Expenses | $4,692.55 | $23,462.75 | $46,925.50 | |||
| Net Cash Flow | $24,095.45 | $120,477.25 | $240,954.50 | |||
| HOA Fees | $576.00 | $2,880.00 | $5,760.00 |