Property Info
- MLS O6246686
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2204
- Foundation Slab
- Min Lease Slab
- HOA Fees $165.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$34,800.00 | Property Taxes$6,680.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,680.15 | $33,400.75 | $66,801.50 | |||
| Net Cash Flow | $28,119.85 | $140,599.25 | $281,198.50 | |||
| HOA Fees | $1,980.00 | $9,900.00 | $19,800.00 |