Property Info
- MLS O6397363
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2621
- Living Area (sqft) 1996
- Foundation Slab
- Min Lease Slab
- HOA Fees $144.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield8.3% | Annual Rent$32,400.00 | Property Taxes$5,676.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,676.50 | $28,382.50 | $56,765.00 | |||
| Net Cash Flow | $26,723.50 | $133,617.50 | $267,235.00 | |||
| HOA Fees | $1,728.00 | $8,640.00 | $17,280.00 |