Property Info
- MLS O6256960
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1788
- Foundation Block
- Min Lease Block
- HOA Fees $41.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$4,783.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,783.02 | $23,915.10 | $47,830.20 | |||
| Net Cash Flow | $18,016.98 | $90,084.90 | $180,169.80 | |||
| HOA Fees | $500.04 | $2,500.20 | $5,000.40 |