Property Info
- MLS O6298713
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2092
- Foundation Block, Brick/Mortar
- Min Lease Block, Brick/Mortar
- HOA Fees $35.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Central Vaccum
- Dry Bar
Cash Flow
| Cap Rate5.5 | Gross Yield6.7% | Annual Rent$35,940.00 | Property Taxes$5,675.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $5,675.59 | $28,377.95 | $56,755.90 | |||
| Net Cash Flow | $30,264.41 | $151,322.05 | $302,644.10 | |||
| HOA Fees | $420.00 | $2,100.00 | $4,200.00 |