Property Info
- MLS O6355128
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2568
- Living Area (sqft) 1992
- Foundation Slab
- Min Lease Slab
- HOA Fees $54.17
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$28,740.00 | Property Taxes$5,932.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $5,932.00 | $29,660.00 | $59,320.00 | |||
| Net Cash Flow | $22,808.00 | $114,040.00 | $228,080.00 | |||
| HOA Fees | $650.04 | $3,250.20 | $6,500.40 |