Property Info
- MLS O6387618
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1655
- Living Area (sqft) 1655
- Foundation Block
- Min Lease Block
- HOA Fees $2.92
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield5.7% | Annual Rent$30,000.00 | Property Taxes$5,752.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,752.56 | $28,762.80 | $57,525.60 | |||
| Net Cash Flow | $24,247.44 | $121,237.20 | $242,474.40 | |||
| HOA Fees | $35.04 | $175.20 | $350.40 |