Property Info
- MLS O6333237
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2600
- Living Area (sqft) 2120
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.6% | Annual Rent$25,800.00 | Property Taxes$5,532.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,532.00 | $27,660.00 | $55,320.00 | |||
| Net Cash Flow | $20,268.00 | $101,340.00 | $202,680.00 | |||
| HOA Fees | $405.00 | $2,025.00 | $4,050.00 |