Property Info
- MLS O6288954
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1802
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield6.9% | Annual Rent$28,200.00 | Property Taxes$2,817.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $2,817.00 | $14,085.00 | $28,170.00 | |||
| Net Cash Flow | $25,383.00 | $126,915.00 | $253,830.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |