Property Info
- MLS O6403890
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2821
- Living Area (sqft) 2133
- Foundation Slab
- Min Lease Slab
- HOA Fees $6.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield8% | Annual Rent$35,700.00 | Property Taxes$8,696.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,700.00 $2,975.00 / mo | $178,500.00 $2,975.00 / mo | $357,000.00 $2,975.00 / mo | |||
| Estimated Expenses | $8,696.00 | $43,480.00 | $86,960.00 | |||
| Net Cash Flow | $27,004.00 | $135,020.00 | $270,040.00 | |||
| HOA Fees | $80.04 | $400.20 | $800.40 |