Property Info
- MLS O6264788
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2420
- Foundation Block, Other, Slab
- Min Lease Block, Other, Slab
- HOA Fees $95.00
Interior Features
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield6.9% | Annual Rent$32,400.00 | Property Taxes$1,062.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $1,062.00 | $5,310.00 | $10,620.00 | |||
| Net Cash Flow | $31,338.00 | $156,690.00 | $313,380.00 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |