Property Info
- MLS O6245480
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2676
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$24,000.00 | Property Taxes$3,448.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,448.03 | $17,240.15 | $34,480.30 | |||
| Net Cash Flow | $20,551.97 | $102,759.85 | $205,519.70 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |