Property Info
- MLS O6346599
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1824
- Living Area (sqft) 1730
- Foundation Slab
- Min Lease Slab
- HOA Fees $283.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.8 | Gross Yield8.1% | Annual Rent$23,988.00 | Property Taxes$3,381.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,988.00 $1,999.00 / mo | $119,940.00 $1,999.00 / mo | $239,880.00 $1,999.00 / mo | |||
| Estimated Expenses | $3,381.11 | $16,905.55 | $33,811.10 | |||
| Net Cash Flow | $20,606.89 | $103,034.45 | $206,068.90 | |||
| HOA Fees | $3,399.96 | $16,999.80 | $33,999.60 |