Property Info
- MLS O6279771
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1830
- Foundation Slab
- Min Lease Slab
- HOA Fees $87.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.1% | Annual Rent$27,540.00 | Property Taxes$5,731.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $5,731.00 | $28,655.00 | $57,310.00 | |||
| Net Cash Flow | $21,809.00 | $109,045.00 | $218,090.00 | |||
| HOA Fees | $1,044.00 | $5,220.00 | $10,440.00 |