Property Info
- MLS O6264786
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2030
- Foundation Other
- Min Lease Other
- HOA Fees $130.00
Interior Features
- Open Floorplan
- Other
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate4.5 | Gross Yield5.9% | Annual Rent$31,200.00 | Property Taxes$5,756.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
Estimated Expenses | $5,756.00 | $28,780.00 | $57,560.00 | |||
Net Cash Flow | $25,444.00 | $127,220.00 | $254,440.00 | |||
HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |