Property Info
- MLS O6330670
- 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)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield7.3% | Annual Rent$26,400.00 | Property Taxes$4,987.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,987.00 | $24,935.00 | $49,870.00 | |||
| Net Cash Flow | $21,413.00 | $107,065.00 | $214,130.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |