Property Info
- MLS O6404949
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2464
- Living Area (sqft) 2004
- Foundation Slab
- Min Lease Slab
- HOA Fees $76.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$23,400.00 | Property Taxes$4,998.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,998.00 | $24,990.00 | $49,980.00 | |||
| Net Cash Flow | $18,402.00 | $92,010.00 | $184,020.00 | |||
| HOA Fees | $912.00 | $4,560.00 | $9,120.00 |