Property Info
- MLS O6246865
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2476
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $300.00
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Smart Home
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.1% | Annual Rent$36,000.00 | Property Taxes$5,365.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,365.13 | $26,825.65 | $53,651.30 | |||
| Net Cash Flow | $30,634.87 | $153,174.35 | $306,348.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |