Property Info
- MLS O6284160
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1876
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.6% | Annual Rent$26,400.00 | Property Taxes$5,054.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,054.37 | $25,271.85 | $50,543.70 | |||
| Net Cash Flow | $21,345.63 | $106,728.15 | $213,456.30 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |