Property Info
- MLS OM680092
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3010
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.00
Interior Features
- Attic Ventilator
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.8% | Annual Rent$30,000.00 | Property Taxes$5,958.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,958.13 | $29,790.65 | $59,581.30 | |||
| Net Cash Flow | $24,041.87 | $120,209.35 | $240,418.70 | |||
| HOA Fees | $60.00 | $300.00 | $600.00 |