Property Info
- MLS O6251782
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1952
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $15.32
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.8% | Annual Rent$27,600.00 | Property Taxes$7,162.18 | 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 | $7,162.18 | $35,810.90 | $71,621.80 | |||
| Net Cash Flow | $20,437.82 | $102,189.10 | $204,378.20 | |||
| HOA Fees | $183.84 | $919.20 | $1,838.40 |