Property Info
- MLS O6254109
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1830
- Foundation Slab
- Min Lease Slab
- HOA Fees $145.84
Interior Features
- L Dining
Cash Flow
| Cap Rate5.6 | Gross Yield7.9% | Annual Rent$25,188.00 | Property Taxes$5,651.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,188.00 $2,099.00 / mo | $125,940.00 $2,099.00 / mo | $251,880.00 $2,099.00 / mo | |||
| Estimated Expenses | $5,651.00 | $28,255.00 | $56,510.00 | |||
| Net Cash Flow | $19,537.00 | $97,685.00 | $195,370.00 | |||
| HOA Fees | $1,750.08 | $8,750.40 | $17,500.80 |