Property Info
- MLS O6272313
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1902
- Foundation Block
- Min Lease Block
- HOA Fees $498.76
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$4,171.00 | 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 | $4,171.00 | $20,855.00 | $41,710.00 | |||
| Net Cash Flow | $27,029.00 | $135,145.00 | $270,290.00 | |||
| HOA Fees | $5,985.12 | $29,925.60 | $59,851.20 |