Property Info
- MLS O6335758
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2198
- Living Area (sqft) 1626
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7% | Annual Rent$19,200.00 | Property Taxes$3,764.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,764.00 | $18,820.00 | $37,640.00 | |||
| Net Cash Flow | $15,436.00 | $77,180.00 | $154,360.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |