Property Info
- MLS O6265912
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1983
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.8% | Annual Rent$27,000.00 | Property Taxes$5,220.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,220.89 | $26,104.45 | $52,208.90 | |||
| Net Cash Flow | $21,779.11 | $108,895.55 | $217,791.10 | |||
| HOA Fees | $2,364.00 | $11,820.00 | $23,640.00 |