Property Info
- MLS O6206316
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1888
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$29,400.00 | Property Taxes$4,957.75 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,957.75 | $24,788.75 | $49,577.50 | |||
| Net Cash Flow | $24,442.25 | $122,211.25 | $244,422.50 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |