Property Info
- MLS O6376654
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 7240
- Living Area (sqft) 2867
- Foundation Block
- Min Lease Block
- HOA Fees $66.67
Interior Features
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.4% | Annual Rent$27,600.00 | Property Taxes$6,980.00 | 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 | $6,980.00 | $34,900.00 | $69,800.00 | |||
| Net Cash Flow | $20,620.00 | $103,100.00 | $206,200.00 | |||
| HOA Fees | $800.04 | $4,000.20 | $8,000.40 |