Property Info
- MLS O6301142
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1748
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.1 | Gross Yield14% | Annual Rent$41,760.00 | Property Taxes$3,021.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,760.00 $3,480.00 / mo | $208,800.00 $3,480.00 / mo | $417,600.00 $3,480.00 / mo | |||
| Estimated Expenses | $3,021.00 | $15,105.00 | $30,210.00 | |||
| Net Cash Flow | $38,739.00 | $193,695.00 | $387,390.00 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |