Property Info
- MLS O6312076
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2961
- Foundation Basement
- Min Lease Basement
- HOA Fees $89.32
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate0.3 | Gross Yield1.3% | Annual Rent$19,200.00 | Property Taxes$13,485.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $13,485.00 | $67,425.00 | $134,850.00 | |||
| Net Cash Flow | $5,715.00 | $28,575.00 | $57,150.00 | |||
| HOA Fees | $1,071.84 | $5,359.20 | $10,718.40 |