Property Info
- MLS O6288228
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1604
- Living Area (sqft) 1604
- Foundation Slab
- Min Lease Slab
- HOA Fees $347.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield8.4% | Annual Rent$21,960.00 | Property Taxes$6,411.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,960.00 $1,830.00 / mo | $109,800.00 $1,830.00 / mo | $219,600.00 $1,830.00 / mo | |||
| Estimated Expenses | $6,411.39 | $32,056.95 | $64,113.90 | |||
| Net Cash Flow | $15,548.61 | $77,743.05 | $155,486.10 | |||
| HOA Fees | $4,164.00 | $20,820.00 | $41,640.00 |