Property Info
- MLS O6287599
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2665
- Living Area (sqft) 2200
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield8.3% | Annual Rent$30,000.00 | Property Taxes$6,147.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,147.00 | $30,735.00 | $61,470.00 | |||
| Net Cash Flow | $23,853.00 | $119,265.00 | $238,530.00 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |