Property Info
- MLS O6320064
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1827
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $80.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Central Vaccum
- Dry Bar
Cash Flow
| Cap Rate6.2 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$4,423.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,423.30 | $22,116.50 | $44,233.00 | |||
| Net Cash Flow | $19,576.70 | $97,883.50 | $195,767.00 | |||
| HOA Fees | $960.00 | $4,800.00 | $9,600.00 |