Property Info
- MLS O6240982
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1528
- Foundation Slab
- Min Lease Slab
- HOA Fees $251.45
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.2% | Annual Rent$36,000.00 | Property Taxes$4,618.14 | 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 | $4,618.14 | $23,090.70 | $46,181.40 | |||
| Net Cash Flow | $31,381.86 | $156,909.30 | $313,818.60 | |||
| HOA Fees | $3,017.40 | $15,087.00 | $30,174.00 |