Property Info
- MLS O6352760
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1424
- Living Area (sqft) 1400
- Foundation Block
- Min Lease Block
- HOA Fees $286.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$3,358.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,358.00 | $16,790.00 | $33,580.00 | |||
| Net Cash Flow | $24,242.00 | $121,210.00 | $242,420.00 | |||
| HOA Fees | $3,432.00 | $17,160.00 | $34,320.00 |