Property Info
- MLS O6210412
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2712
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.1 | Gross Yield7.1% | Annual Rent$26,340.00 | Property Taxes$6,685.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,340.00 $2,195.00 / mo | $131,700.00 $2,195.00 / mo | $263,400.00 $2,195.00 / mo | |||
| Estimated Expenses | $6,685.00 | $33,425.00 | $66,850.00 | |||
| Net Cash Flow | $19,655.00 | $98,275.00 | $196,550.00 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |