Property Info
- MLS O6301812
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1676
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield6.6% | Annual Rent$27,900.00 | Property Taxes$3,962.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,900.00 $2,325.00 / mo | $139,500.00 $2,325.00 / mo | $279,000.00 $2,325.00 / mo | |||
| Estimated Expenses | $3,962.99 | $19,814.95 | $39,629.90 | |||
| Net Cash Flow | $23,937.01 | $119,685.05 | $239,370.10 | |||
| HOA Fees | $105.00 | $525.00 | $1,050.00 |
