Property Info
- MLS O6324095
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2972
- Living Area (sqft) 2389
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.3% | Annual Rent$32,400.00 | Property Taxes$2,536.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $2,536.00 | $12,680.00 | $25,360.00 | |||
| Net Cash Flow | $29,864.00 | $149,320.00 | $298,640.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |