Property Info
- MLS O6277970
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1580
- Foundation Slab
- Min Lease Slab
- HOA Fees $140.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield6.4% | Annual Rent$27,000.00 | Property Taxes$4,361.33 | 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 | $4,361.33 | $21,806.65 | $43,613.30 | |||
| Net Cash Flow | $22,638.67 | $113,193.35 | $226,386.70 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |