Property Info
- MLS O6252079
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2170
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$1,385.00 | 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 | $1,385.00 | $6,925.00 | $13,850.00 | |||
| Net Cash Flow | $28,615.00 | $143,075.00 | $286,150.00 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |