Property Info
- MLS O6320711
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1868
- Foundation Slab
- Min Lease Slab
- HOA Fees $23.17
Interior Features
- Kitchen/Family Room Combo
Cash Flow
Cap Rate5.2 | Gross Yield6.6% | Annual Rent$33,600.00 | Property Taxes$6,593.64 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
Estimated Expenses | $6,593.64 | $32,968.20 | $65,936.40 | |||
Net Cash Flow | $27,006.36 | $135,031.80 | $270,063.60 | |||
HOA Fees | $278.04 | $1,390.20 | $2,780.40 |