Property Info
- MLS O6349597
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1922
- Living Area (sqft) 1452
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$28,800.00 | Property Taxes$4,543.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,543.00 | $22,715.00 | $45,430.00 | |||
| Net Cash Flow | $24,257.00 | $121,285.00 | $242,570.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |