Property Info
- MLS O6286109
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2383
- Foundation Slab
- Min Lease Slab
- HOA Fees $72.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate4.7 | Gross Yield6.3% | Annual Rent$22,800.00 | Property Taxes$4,698.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,698.00 | $23,490.00 | $46,980.00 | |||
| Net Cash Flow | $18,102.00 | $90,510.00 | $181,020.00 | |||
| HOA Fees | $864.00 | $4,320.00 | $8,640.00 |