Property Info
- MLS O6292384
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2300
- Living Area (sqft) 1972
- Foundation Slab
- Min Lease Slab
- HOA Fees $136.33
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.8% | Annual Rent$28,800.00 | Property Taxes$6,019.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,019.49 | $30,097.45 | $60,194.90 | |||
| Net Cash Flow | $22,780.51 | $113,902.55 | $227,805.10 | |||
| HOA Fees | $1,635.96 | $8,179.80 | $16,359.60 |