Property Info
- MLS O6312909
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1845
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate7.5 | Gross Yield7.9% | Annual Rent$28,200.00 | Property Taxes$1,375.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $1,375.52 | $6,877.60 | $13,755.20 | |||
| Net Cash Flow | $26,824.48 | $134,122.40 | $268,244.80 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |