Property Info
- MLS O6288959
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1867
- Foundation Other
- Min Lease -
- HOA Fees $8.33
Interior Features
- Built-in Features
- Other
Cash Flow
| Cap Rate5.4 | Gross Yield7.8% | Annual Rent$27,000.00 | Property Taxes$8,196.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $8,196.90 | $40,984.50 | $81,969.00 | |||
| Net Cash Flow | $18,803.10 | $94,015.50 | $188,031.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |