Property Info
- MLS OM726351
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3154
- Living Area (sqft) 2248
- Foundation Slab
- Min Lease Slab
- HOA Fees $135.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$6,377.50 | 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 | $6,377.50 | $31,887.50 | $63,775.00 | |||
| Net Cash Flow | $21,222.50 | $106,112.50 | $212,225.00 | |||
| HOA Fees | $1,620.00 | $8,100.00 | $16,200.00 |