Property Info
- MLS O6306690
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2469
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $150.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.8% | Annual Rent$31,800.00 | Property Taxes$7,742.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,742.09 | $38,710.45 | $77,420.90 | |||
| Net Cash Flow | $24,057.91 | $120,289.55 | $240,579.10 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |