Property Info
- MLS O6322148
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2413
- Foundation Block
- Min Lease Block
- HOA Fees $62.67
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
Cash Flow
Cap Rate5.8 | Gross Yield6.8% | Annual Rent$36,000.00 | Property Taxes$4,352.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
Estimated Expenses | $4,352.00 | $21,760.00 | $43,520.00 | |||
Net Cash Flow | $31,648.00 | $158,240.00 | $316,480.00 | |||
HOA Fees | $752.04 | $3,760.20 | $7,520.40 |