Property Info
- MLS O6304221
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1901
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $86.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield6.6% | Annual Rent$30,000.00 | Property Taxes$4,719.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,719.55 | $23,597.75 | $47,195.50 | |||
| Net Cash Flow | $25,280.45 | $126,402.25 | $252,804.50 | |||
| HOA Fees | $1,040.04 | $5,200.20 | $10,400.40 |