Property Info
- MLS O6346908
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1590
- Living Area (sqft) 1590
- Foundation Block
- Min Lease -
- HOA Fees $118.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$5,217.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,217.59 | $26,087.95 | $52,175.90 | |||
| Net Cash Flow | $23,582.41 | $117,912.05 | $235,824.10 | |||
| HOA Fees | $1,416.00 | $7,080.00 | $14,160.00 |