Property Info
- MLS O6259124
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1749
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $150.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.5% | Annual Rent$38,400.00 | Property Taxes$3,864.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $3,864.00 | $19,320.00 | $38,640.00 | |||
| Net Cash Flow | $34,536.00 | $172,680.00 | $345,360.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |