Property Info
- MLS O6307895
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1639
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.7 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$230.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $230.00 | $1,150.00 | $2,300.00 | |||
| Net Cash Flow | $23,770.00 | $118,850.00 | $237,700.00 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |