Property Info
- MLS O6384098
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2581
- Living Area (sqft) 1992
- Foundation Slab
- Min Lease Slab
- HOA Fees $270.00
Interior Features
- L Dining
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.8% | Annual Rent$34,200.00 | Property Taxes$6,667.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $6,667.00 | $33,335.00 | $66,670.00 | |||
| Net Cash Flow | $27,533.00 | $137,665.00 | $275,330.00 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |