Property Info
- MLS O6205054
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2794
- Foundation Slab
- Min Lease Slab
- HOA Fees $71.12
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$40,800.00 | Property Taxes$7,884.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $7,884.62 | $39,423.10 | $78,846.20 | |||
| Net Cash Flow | $32,915.38 | $164,576.90 | $329,153.80 | |||
| HOA Fees | $853.44 | $4,267.20 | $8,534.40 |