Property Info
- MLS O6331193
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1906
- Foundation Slab
- Min Lease Slab
- HOA Fees $154.68
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.8 | Gross Yield8.2% | Annual Rent$23,400.00 | Property Taxes$2,288.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,288.34 | $11,441.70 | $22,883.40 | |||
| Net Cash Flow | $21,111.66 | $105,558.30 | $211,116.60 | |||
| HOA Fees | $1,856.16 | $9,280.80 | $18,561.60 |