Property Info
- MLS O6286440
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2244
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $83.68
Interior Features
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield6.5% | Annual Rent$28,200.00 | Property Taxes$5,845.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,845.00 | $29,225.00 | $58,450.00 | |||
| Net Cash Flow | $22,355.00 | $111,775.00 | $223,550.00 | |||
| HOA Fees | $1,004.16 | $5,020.80 | $10,041.60 |