Property Info
- MLS O6404950
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 3395
- Living Area (sqft) 1867
- Foundation Slab
- Min Lease Slab
- HOA Fees $54.17
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 Rate5.9 | Gross Yield7.6% | Annual Rent$25,800.00 | Property Taxes$5,124.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,124.00 | $25,620.00 | $51,240.00 | |||
| Net Cash Flow | $20,676.00 | $103,380.00 | $206,760.00 | |||
| HOA Fees | $650.04 | $3,250.20 | $6,500.40 |