Property Info
- MLS O6345560
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2508
- Living Area (sqft) 1494
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Other
- Split Bedroom
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$25,800.00 | Property Taxes$4,791.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,791.00 | $23,955.00 | $47,910.00 | |||
| Net Cash Flow | $21,009.00 | $105,045.00 | $210,090.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |