Property Info
- MLS O6262564
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1845
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $248.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate3.6 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$4,888.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,888.00 | $24,440.00 | $48,880.00 | |||
| Net Cash Flow | $19,112.00 | $95,560.00 | $191,120.00 | |||
| HOA Fees | $2,979.96 | $14,899.80 | $29,799.60 |