Property Info
- MLS O6382304
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2484
- Living Area (sqft) 1870
- Foundation Slab
- Min Lease Slab
- HOA Fees $177.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.2% | Annual Rent$26,400.00 | Property Taxes$6,224.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,224.37 | $31,121.85 | $62,243.70 | |||
| Net Cash Flow | $20,175.63 | $100,878.15 | $201,756.30 | |||
| HOA Fees | $2,124.00 | $10,620.00 | $21,240.00 |