Property Info
- MLS O6359790
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2367
- Living Area (sqft) 1828
- Foundation Slab
- Min Lease -
- HOA Fees $162.95
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield5.8% | Annual Rent$22,800.00 | Property Taxes$6,927.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $6,927.00 | $34,635.00 | $69,270.00 | |||
| Net Cash Flow | $15,873.00 | $79,365.00 | $158,730.00 | |||
| HOA Fees | $1,955.40 | $9,777.00 | $19,554.00 |