Property Info
- MLS O6256744
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1952
- Foundation Slab
- Min Lease Slab
- HOA Fees $48.07
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.3 | Gross Yield5.4% | Annual Rent$25,200.00 | Property Taxes$4,609.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,609.00 | $23,045.00 | $46,090.00 | |||
| Net Cash Flow | $20,591.00 | $102,955.00 | $205,910.00 | |||
| HOA Fees | $576.84 | $2,884.20 | $5,768.40 |