Property Info
- MLS O6354562
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1936
- Living Area (sqft) 1397
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.5% | Annual Rent$24,600.00 | Property Taxes$5,230.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,230.77 | $26,153.85 | $52,307.70 | |||
| Net Cash Flow | $19,369.23 | $96,846.15 | $193,692.30 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |