Property Info
- MLS O6242416
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2037
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$3,724.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,724.96 | $18,624.80 | $37,249.60 | |||
| Net Cash Flow | $23,875.04 | $119,375.20 | $238,750.40 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |