Property Info
- MLS O6184920
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2826
- Foundation Block
- Min Lease -
- HOA Fees $111.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7% | Annual Rent$28,788.00 | Property Taxes$5,424.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,788.00 $2,399.00 / mo | $143,940.00 $2,399.00 / mo | $287,880.00 $2,399.00 / mo | |||
| Estimated Expenses | $5,424.13 | $27,120.65 | $54,241.30 | |||
| Net Cash Flow | $23,363.87 | $116,819.35 | $233,638.70 | |||
| HOA Fees | $1,340.04 | $6,700.20 | $13,400.40 |