Property Info
- MLS O6316069
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2629
- Living Area (sqft) 1949
- Foundation Slab
- Min Lease Slab
- HOA Fees $75.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$28,440.00 | Property Taxes$4,081.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,440.00 $2,370.00 / mo | $142,200.00 $2,370.00 / mo | $284,400.00 $2,370.00 / mo | |||
| Estimated Expenses | $4,081.00 | $20,405.00 | $40,810.00 | |||
| Net Cash Flow | $24,359.00 | $121,795.00 | $243,590.00 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |