Property Info
- MLS O6256349
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1844
- Foundation Block, Brick/Mortar
- Min Lease Block, Brick/Mortar
- HOA Fees $24.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9% | Annual Rent$27,000.00 | Property Taxes$3,645.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,645.00 | $18,225.00 | $36,450.00 | |||
| Net Cash Flow | $23,355.00 | $116,775.00 | $233,550.00 | |||
| HOA Fees | $288.00 | $1,440.00 | $2,880.00 |