Property Info
- MLS O6258685
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1642
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate84.9 | Gross Yield86.3% | Annual Rent$276,000.00 | Property Taxes$3,445.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $276,000.00 $23,000.00 / mo | $1,380,000.00 $23,000.00 / mo | $2,760,000.00 $23,000.00 / mo | |||
| Estimated Expenses | $3,445.20 | $17,226.00 | $34,452.00 | |||
| Net Cash Flow | $272,554.80 | $1,362,774.00 | $2,725,548.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |