Property Info
- MLS O6239692
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1855
- Foundation Slab
- Min Lease Slab
- HOA Fees $21.67
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate5.5 | Gross Yield6.7% | Annual Rent$27,600.00 | Property Taxes$4,793.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,793.86 | $23,969.30 | $47,938.60 | |||
| Net Cash Flow | $22,806.14 | $114,030.70 | $228,061.40 | |||
| HOA Fees | $260.04 | $1,300.20 | $2,600.40 |