Property Info
- MLS O6305259
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2402
- Foundation Slab
- Min Lease Slab
- HOA Fees $128.33
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$31,200.00 | Property Taxes$5,328.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,328.00 | $26,640.00 | $53,280.00 | |||
| Net Cash Flow | $25,872.00 | $129,360.00 | $258,720.00 | |||
| HOA Fees | $1,539.96 | $7,699.80 | $15,399.60 |