Property Info
- MLS O6269253
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2094
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $459.67
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate4.2 | Gross Yield6.7% | Annual Rent$27,600.00 | Property Taxes$4,879.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,879.00 | $24,395.00 | $48,790.00 | |||
| Net Cash Flow | $22,721.00 | $113,605.00 | $227,210.00 | |||
| HOA Fees | $5,516.04 | $27,580.20 | $55,160.40 |