Property Info
- MLS O6405710
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2848
- Living Area (sqft) 2060
- Foundation Slab
- Min Lease Slab
- HOA Fees $154.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7% | Annual Rent$34,800.00 | Property Taxes$6,732.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,732.00 | $33,660.00 | $67,320.00 | |||
| Net Cash Flow | $28,068.00 | $140,340.00 | $280,680.00 | |||
| HOA Fees | $1,848.00 | $9,240.00 | $18,480.00 |