Property Info
- MLS O6374248
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 6011
- Living Area (sqft) 2407
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.37
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.7% | Annual Rent$27,600.00 | Property Taxes$6,877.49 | 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 | $6,877.49 | $34,387.45 | $68,774.90 | |||
| Net Cash Flow | $20,722.51 | $103,612.55 | $207,225.10 | |||
| HOA Fees | $160.44 | $802.20 | $1,604.40 |