Property Info
- MLS O6309174
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2133
- Foundation Other
- Min Lease Other
- HOA Fees $10.00
Interior Features
- Open Floorplan
- Other
- Smart Home
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield7.1% | Annual Rent$32,940.00 | Property Taxes$9,599.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,940.00 $2,745.00 / mo | $164,700.00 $2,745.00 / mo | $329,400.00 $2,745.00 / mo | |||
| Estimated Expenses | $9,599.00 | $47,995.00 | $95,990.00 | |||
| Net Cash Flow | $23,341.00 | $116,705.00 | $233,410.00 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |