Property Info
- MLS O6289809
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2651
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield5.6% | Annual Rent$33,600.00 | Property Taxes$8,168.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $8,168.64 | $40,843.20 | $81,686.40 | |||
| Net Cash Flow | $25,431.36 | $127,156.80 | $254,313.60 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |