Property Info
- MLS O6371495
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 6077
- Living Area (sqft) 1867
- Foundation Block
- Min Lease -
- HOA Fees $12.33
Interior Features
- Ceiling Fans(s)
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.1% | Annual Rent$28,800.00 | Property Taxes$8,755.34 | 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 | $8,755.34 | $43,776.70 | $87,553.40 | |||
| Net Cash Flow | $20,044.66 | $100,223.30 | $200,446.60 | |||
| HOA Fees | $147.96 | $739.80 | $1,479.60 |