Property Info
- MLS O6246645
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1720
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$4,635.07 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,635.07 | $23,175.35 | $46,350.70 | |||
| Net Cash Flow | $24,164.93 | $120,824.65 | $241,649.30 | |||
| HOA Fees | $672.00 | $3,360.00 | $6,720.00 |