Property Info
- MLS O6376749
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2861
- Living Area (sqft) 2155
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $118.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate1.9 | Gross Yield3.8% | Annual Rent$14,400.00 | Property Taxes$5,781.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $5,781.00 | $28,905.00 | $57,810.00 | |||
| Net Cash Flow | $8,619.00 | $43,095.00 | $86,190.00 | |||
| HOA Fees | $1,416.00 | $7,080.00 | $14,160.00 |