Property Info
- MLS O6330662
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1650
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield8.2% | Annual Rent$29,400.00 | Property Taxes$4,986.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,986.69 | $24,933.45 | $49,866.90 | |||
| Net Cash Flow | $24,413.31 | $122,066.55 | $244,133.10 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |