Property Info
- MLS O6378747
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2434
- Living Area (sqft) 1905
- Foundation Block
- Min Lease Block
- HOA Fees $93.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8% | Annual Rent$33,600.00 | Property Taxes$3,100.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $3,100.00 | $15,500.00 | $31,000.00 | |||
| Net Cash Flow | $30,500.00 | $152,500.00 | $305,000.00 | |||
| HOA Fees | $1,119.96 | $5,599.80 | $11,199.60 |