Property Info
- MLS O6208732
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1655
- Foundation Slab
- Min Lease Slab
- HOA Fees $58.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$3,697.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,697.32 | $18,486.60 | $36,973.20 | |||
| Net Cash Flow | $21,502.68 | $107,513.40 | $215,026.80 | |||
| HOA Fees | $699.96 | $3,499.80 | $6,999.60 |