Property Info
- MLS O6399591
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2400
- Living Area (sqft) 1960
- Foundation Slab
- Min Lease Slab
- HOA Fees $53.38
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$4,367.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,367.00 | $21,835.00 | $43,670.00 | |||
| Net Cash Flow | $24,433.00 | $122,165.00 | $244,330.00 | |||
| HOA Fees | $640.56 | $3,202.80 | $6,405.60 |