Property Info
- MLS O6390960
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2107
- Living Area (sqft) 1512
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.33
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$5,877.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,877.00 | $29,385.00 | $58,770.00 | |||
| Net Cash Flow | $25,323.00 | $126,615.00 | $253,230.00 | |||
| HOA Fees | $3,183.96 | $15,919.80 | $31,839.60 |