Property Info
- MLS OM720531
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 5235
- Living Area (sqft) 2784
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield9% | Annual Rent$48,000.00 | Property Taxes$7,631.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $7,631.54 | $38,157.70 | $76,315.40 | |||
| Net Cash Flow | $40,368.46 | $201,842.30 | $403,684.60 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |