Property Info
- MLS O6275771
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1694
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $536.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield8.2% | Annual Rent$29,400.00 | Property Taxes$4,932.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,932.79 | $24,663.95 | $49,327.90 | |||
| Net Cash Flow | $24,467.21 | $122,336.05 | $244,672.10 | |||
| HOA Fees | $6,432.00 | $32,160.00 | $64,320.00 |