Property Info
- MLS O6407346
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2024
- Living Area (sqft) 2024
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield9% | Annual Rent$26,940.00 | Property Taxes$3,976.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,940.00 $2,245.00 / mo | $134,700.00 $2,245.00 / mo | $269,400.00 $2,245.00 / mo | |||
| Estimated Expenses | $3,976.21 | $19,881.05 | $39,762.10 | |||
| Net Cash Flow | $22,963.79 | $114,818.95 | $229,637.90 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |