Property Info
- MLS O6210264
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2470
- Foundation Slab
- Min Lease Slab
- HOA Fees $38.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$36,000.00 | Property Taxes$6,295.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,295.00 | $31,475.00 | $62,950.00 | |||
| Net Cash Flow | $29,705.00 | $148,525.00 | $297,050.00 | |||
| HOA Fees | $459.96 | $2,299.80 | $4,599.60 |