Property Info
- MLS O6358750
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1736
- Living Area (sqft) 1736
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $92.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$42,000.00 | Property Taxes$5,746.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,746.48 | $28,732.40 | $57,464.80 | |||
| Net Cash Flow | $36,253.52 | $181,267.60 | $362,535.20 | |||
| HOA Fees | $1,104.00 | $5,520.00 | $11,040.00 |