Property Info
- MLS O6265867
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1828
- Foundation Slab
- Min Lease Slab
- HOA Fees $95.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.3% | Annual Rent$30,000.00 | Property Taxes$5,520.99 | 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 | $5,520.99 | $27,604.95 | $55,209.90 | |||
| Net Cash Flow | $24,479.01 | $122,395.05 | $244,790.10 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |