Property Info
- MLS O6353088
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 5637
- Living Area (sqft) 1849
- Foundation Block
- Min Lease Block
- HOA Fees $25.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.8% | Annual Rent$22,740.00 | Property Taxes$7,640.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $7,640.00 | $38,200.00 | $76,400.00 | |||
| Net Cash Flow | $15,100.00 | $75,500.00 | $151,000.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |