Property Info
- MLS OM720889
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2155
- Living Area (sqft) 2155
- Foundation Slab
- Min Lease Slab
- HOA Fees $96.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.1% | Annual Rent$28,200.00 | Property Taxes$5,378.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,378.69 | $26,893.45 | $53,786.90 | |||
| Net Cash Flow | $22,821.31 | $114,106.55 | $228,213.10 | |||
| HOA Fees | $1,152.00 | $5,760.00 | $11,520.00 |