Property Info
- MLS O6297350
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1340
- Foundation Block
- Min Lease Block
- HOA Fees $563.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield8.3% | Annual Rent$31,200.00 | Property Taxes$3,393.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $3,393.46 | $16,967.30 | $33,934.60 | |||
| Net Cash Flow | $27,806.54 | $139,032.70 | $278,065.40 | |||
| HOA Fees | $6,765.96 | $33,829.80 | $67,659.60 |