Property Info
- MLS O6314511
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 3224
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.42
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.6 | Gross Yield3.6% | Annual Rent$18,588.00 | Property Taxes$4,684.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,588.00 $1,549.00 / mo | $92,940.00 $1,549.00 / mo | $185,880.00 $1,549.00 / mo | |||
| Estimated Expenses | $4,684.00 | $23,420.00 | $46,840.00 | |||
| Net Cash Flow | $13,904.00 | $69,520.00 | $139,040.00 | |||
| HOA Fees | $149.04 | $745.20 | $1,490.40 |