Property Info
- MLS O6371893
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2365
- Living Area (sqft) 1895
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$29,100.00 | Property Taxes$4,644.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,100.00 $2,425.00 / mo | $145,500.00 $2,425.00 / mo | $291,000.00 $2,425.00 / mo | |||
| Estimated Expenses | $4,644.00 | $23,220.00 | $46,440.00 | |||
| Net Cash Flow | $24,456.00 | $122,280.00 | $244,560.00 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |