Property Info
- MLS O6227702
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2888
- Foundation Slab
- Min Lease -
- HOA Fees $90.33
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.5% | Annual Rent$42,000.00 | Property Taxes$7,706.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,706.27 | $38,531.35 | $77,062.70 | |||
| Net Cash Flow | $34,293.73 | $171,468.65 | $342,937.30 | |||
| HOA Fees | $1,083.96 | $5,419.80 | $10,839.60 |