Property Info
- MLS O6245280
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1906
- Foundation Slab
- Min Lease Slab
- HOA Fees $154.68
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$21,600.00 | Property Taxes$2,288.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,288.34 | $11,441.70 | $22,883.40 | |||
| Net Cash Flow | $19,311.66 | $96,558.30 | $193,116.60 | |||
| HOA Fees | $1,856.16 | $9,280.80 | $18,561.60 |