Property Info
- MLS O6320107
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1905
- Foundation Slab
- Min Lease Slab
- HOA Fees $136.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.2% | Annual Rent$34,800.00 | Property Taxes$4,652.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $4,652.00 | $23,260.00 | $46,520.00 | |||
| Net Cash Flow | $30,148.00 | $150,740.00 | $301,480.00 | |||
| HOA Fees | $1,635.96 | $8,179.80 | $16,359.60 |