Property Info
- MLS O6275304
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2705
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $77.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$41,400.00 | Property Taxes$8,067.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,400.00 $3,450.00 / mo | $207,000.00 $3,450.00 / mo | $414,000.00 $3,450.00 / mo | |||
| Estimated Expenses | $8,067.42 | $40,337.10 | $80,674.20 | |||
| Net Cash Flow | $33,332.58 | $166,662.90 | $333,325.80 | |||
| HOA Fees | $924.00 | $4,620.00 | $9,240.00 |