Property Info
- MLS O6301857
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1696
- Foundation Block
- Min Lease Block
- HOA Fees $150.00
Interior Features
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$6,281.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,281.00 | $31,405.00 | $62,810.00 | |||
| Net Cash Flow | $27,319.00 | $136,595.00 | $273,190.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |