Property Info
- MLS O6385130
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2396
- Living Area (sqft) 1851
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$4,862.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,862.00 | $24,310.00 | $48,620.00 | |||
| Net Cash Flow | $19,138.00 | $95,690.00 | $191,380.00 | |||
| HOA Fees | $360.00 | $1,800.00 | $3,600.00 |