Property Info
- MLS O6224147
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2346
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.1% | Annual Rent$36,000.00 | Property Taxes$7,926.95 | 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 | $7,926.95 | $39,634.75 | $79,269.50 | |||
| Net Cash Flow | $28,073.05 | $140,365.25 | $280,730.50 | |||
| HOA Fees | $2,880.00 | $14,400.00 | $28,800.00 |