Property Info
- MLS O6420516
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2077
- Living Area (sqft) 1677
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$3,361.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,361.00 | $16,805.00 | $33,610.00 | |||
| Net Cash Flow | $24,239.00 | $121,195.00 | $242,390.00 | |||
| HOA Fees | $1,203.96 | $6,019.80 | $12,039.60 |