Property Info
- MLS O6330657
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2017
- Living Area (sqft) 1734
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7.9% | Annual Rent$27,000.00 | Property Taxes$5,134.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,134.00 | $25,670.00 | $51,340.00 | |||
| Net Cash Flow | $21,866.00 | $109,330.00 | $218,660.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |