Property Info
- MLS O6223095
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2144
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Other
Cash Flow
Cap Rate0.3 | Gross Yield0.9% | Annual Rent$2,820.00 | Property Taxes$875.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $2,820.00 $235.00 / mo | $14,100.00 $235.00 / mo | $28,200.00 $235.00 / mo | |||
Estimated Expenses | $875.00 | $4,375.00 | $8,750.00 | |||
Net Cash Flow | $1,945.00 | $9,725.00 | $19,450.00 | |||
HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |