Property Info
- MLS O6409956
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3394
- Living Area (sqft) 2651
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Smart Home
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.5% | Annual Rent$36,000.00 | Property Taxes$8,721.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,721.16 | $43,605.80 | $87,211.60 | |||
| Net Cash Flow | $27,278.84 | $136,394.20 | $272,788.40 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |