Property Info
- MLS O6225769
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1902
- Foundation Slab
- Min Lease Slab
- HOA Fees $737.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
Cap Rate6.0 | Gross Yield9.8% | Annual Rent$36,000.00 | Property Taxes$4,834.00 | 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 | $4,834.00 | $24,170.00 | $48,340.00 | |||
Net Cash Flow | $31,166.00 | $155,830.00 | $311,660.00 | |||
HOA Fees | $8,844.00 | $44,220.00 | $88,440.00 |