Property Info
- MLS O6257513
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1915
- Foundation Slab
- Min Lease Slab
- HOA Fees $58.33
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$5,002.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,002.29 | $25,011.45 | $50,022.90 | |||
| Net Cash Flow | $27,397.71 | $136,988.55 | $273,977.10 | |||
| HOA Fees | $699.96 | $3,499.80 | $6,999.60 |