Property Info
- MLS O6229362
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2157
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.5 | Gross Yield2.3% | Annual Rent$9,600.00 | Property Taxes$4,937.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $4,937.00 | $24,685.00 | $49,370.00 | |||
| Net Cash Flow | $4,663.00 | $23,315.00 | $46,630.00 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |