Property Info
- MLS O6305247
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1545
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.75
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$3,553.00 | 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 | $3,553.00 | $17,765.00 | $35,530.00 | |||
| Net Cash Flow | $25,247.00 | $126,235.00 | $252,470.00 | |||
| HOA Fees | $345.00 | $1,725.00 | $3,450.00 |