Property Info
- MLS O6301214
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2565
- Living Area (sqft) 2018
- Foundation Slab
- Min Lease Slab
- HOA Fees $181.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.5% | Annual Rent$27,120.00 | Property Taxes$4,710.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,120.00 $2,260.00 / mo | $135,600.00 $2,260.00 / mo | $271,200.00 $2,260.00 / mo | |||
| Estimated Expenses | $4,710.00 | $23,550.00 | $47,100.00 | |||
| Net Cash Flow | $22,410.00 | $112,050.00 | $224,100.00 | |||
| HOA Fees | $2,180.04 | $10,900.20 | $21,800.40 |