Property Info
- MLS O6363965
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1978
- Living Area (sqft) 1396
- Foundation Block
- Min Lease Block
- HOA Fees $40.00
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield5.8% | Annual Rent$20,340.00 | Property Taxes$2,843.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,843.74 | $14,218.70 | $28,437.40 | |||
| Net Cash Flow | $17,496.26 | $87,481.30 | $174,962.60 | |||
| HOA Fees | $480.00 | $2,400.00 | $4,800.00 |