Property Info
- MLS O6245816
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1580
- Foundation Slab
- Min Lease Slab
- HOA Fees $154.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield7.4% | Annual Rent$30,000.00 | Property Taxes$750.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $750.00 | $3,750.00 | $7,500.00 | |||
| Net Cash Flow | $29,250.00 | $146,250.00 | $292,500.00 | |||
| HOA Fees | $1,848.00 | $9,240.00 | $18,480.00 |