Property Info
- MLS O6245495
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2381
- Foundation Slab
- Min Lease Slab
- HOA Fees $23.25
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.8% | Annual Rent$30,600.00 | Property Taxes$5,588.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,588.36 | $27,941.80 | $55,883.60 | |||
| Net Cash Flow | $25,011.64 | $125,058.20 | $250,116.40 | |||
| HOA Fees | $279.00 | $1,395.00 | $2,790.00 |