Property Info
- MLS O6286166
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1851
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$3,868.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,868.00 | $19,340.00 | $38,680.00 | |||
| Net Cash Flow | $20,132.00 | $100,660.00 | $201,320.00 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |