Property Info
- MLS O6242844
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1812
- Foundation Slab
- Min Lease Slab
- HOA Fees $148.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.3% | Annual Rent$27,600.00 | Property Taxes$8,547.97 | 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 | $8,547.97 | $42,739.85 | $85,479.70 | |||
| Net Cash Flow | $19,052.03 | $95,260.15 | $190,520.30 | |||
| HOA Fees | $1,779.96 | $8,899.80 | $17,799.60 |