Property Info
- MLS O6301642
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1754
- Foundation Slab
- Min Lease Slab
- HOA Fees $41.67
Interior Features
- Eat-in Kitchen
- Other
Cash Flow
Cap Rate4.2 | Gross Yield5.7% | Annual Rent$24,000.00 | Property Taxes$5,999.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
Estimated Expenses | $5,999.00 | $29,995.00 | $59,990.00 | |||
Net Cash Flow | $18,001.00 | $90,005.00 | $180,010.00 | |||
HOA Fees | $500.04 | $2,500.20 | $5,000.40 |