Property Info
- MLS O6279771
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2396
- 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 Rate5.5 | Gross Yield7.1% | Annual Rent$30,600.00 | Property Taxes$5,731.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,731.00 | $28,655.00 | $57,310.00 | |||
| Net Cash Flow | $24,869.00 | $124,345.00 | $248,690.00 | |||
| HOA Fees | $1,044.00 | $5,220.00 | $10,440.00 |