Property Info
- MLS O6312468
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2077
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$46,800.00 | Property Taxes$7,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $7,592.00 | $37,960.00 | $75,920.00 | |||
| Net Cash Flow | $39,208.00 | $196,040.00 | $392,080.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |