Property Info
- MLS O6191238
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1960
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $68.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.5% | Annual Rent$24,000.00 | Property Taxes$3,826.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,826.23 | $19,131.15 | $38,262.30 | |||
| Net Cash Flow | $20,173.77 | $100,868.85 | $201,737.70 | |||
| HOA Fees | $819.96 | $4,099.80 | $8,199.60 |