Property Info
- MLS O6316859
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2030
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $75.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- W
Cash Flow
| Cap Rate7.4 | Gross Yield9.3% | Annual Rent$35,640.00 | Property Taxes$6,357.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,640.00 $2,970.00 / mo | $178,200.00 $2,970.00 / mo | $356,400.00 $2,970.00 / mo | |||
| Estimated Expenses | $6,357.19 | $31,785.95 | $63,571.90 | |||
| Net Cash Flow | $29,282.81 | $146,414.05 | $292,828.10 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |