Property Info
- MLS O6410653
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3312
- Living Area (sqft) 2791
- Foundation Slab
- Min Lease Slab
- HOA Fees $47.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.4% | Annual Rent$31,200.00 | Property Taxes$4,416.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,416.00 | $22,080.00 | $44,160.00 | |||
| Net Cash Flow | $26,784.00 | $133,920.00 | $267,840.00 | |||
| HOA Fees | $564.00 | $2,820.00 | $5,640.00 |