Property Info
- MLS O6292839
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2166
- Foundation Slab
- Min Lease Slab
- HOA Fees $238.69
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.2% | Annual Rent$34,200.00 | Property Taxes$7,233.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,233.00 | $36,165.00 | $72,330.00 | |||
| Net Cash Flow | $26,967.00 | $134,835.00 | $269,670.00 | |||
| HOA Fees | $2,864.28 | $14,321.40 | $28,642.80 |