Property Info
- MLS O6380357
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2509
- Living Area (sqft) 2109
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.4% | Annual Rent$36,000.00 | Property Taxes$3,729.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,729.00 | $18,645.00 | $37,290.00 | |||
| Net Cash Flow | $32,271.00 | $161,355.00 | $322,710.00 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |