Property Info
- MLS O6358077
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2140
- Living Area (sqft) 1740
- Foundation Slab
- Min Lease Slab
- HOA Fees $70.50
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$27,540.00 | Property Taxes$3,703.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $3,703.57 | $18,517.85 | $37,035.70 | |||
| Net Cash Flow | $23,836.43 | $119,182.15 | $238,364.30 | |||
| HOA Fees | $846.00 | $4,230.00 | $8,460.00 |