Property Info
- MLS OM716263
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2436
- Living Area (sqft) 1812
- Foundation Slab
- Min Lease -
- HOA Fees $23.33
Interior Features
- Cathedral Ceiling(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.3% | Annual Rent$23,940.00 | Property Taxes$4,868.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $4,868.00 | $24,340.00 | $48,680.00 | |||
| Net Cash Flow | $19,072.00 | $95,360.00 | $190,720.00 | |||
| HOA Fees | $279.96 | $1,399.80 | $2,799.60 |