Property Info
- MLS O6187609
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1902
- Foundation Other
- Min Lease Other
- HOA Fees $247.63
Interior Features
- Open Floorplan
- Other
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.3% | Annual Rent$33,600.00 | Property Taxes$2,014.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $2,014.00 | $10,070.00 | $20,140.00 | |||
| Net Cash Flow | $31,586.00 | $157,930.00 | $315,860.00 | |||
| HOA Fees | $2,971.56 | $14,857.80 | $29,715.60 |