Property Info
- MLS O6340256
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2590
- Living Area (sqft) 1874
- Foundation Block
- Min Lease Block
- HOA Fees $60.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.7% | Annual Rent$32,400.00 | Property Taxes$4,167.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $4,167.00 | $20,835.00 | $41,670.00 | |||
| Net Cash Flow | $28,233.00 | $141,165.00 | $282,330.00 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |