Property Info
- MLS O6286889
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1758
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield7% | Annual Rent$23,400.00 | Property Taxes$3,920.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,920.00 | $19,600.00 | $39,200.00 | |||
| Net Cash Flow | $19,480.00 | $97,400.00 | $194,800.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |