Property Info
- MLS O6392472
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1816
- Living Area (sqft) 1811
- Foundation Slab
- Min Lease -
- HOA Fees $1,140.00
Interior Features
- Other
Cash Flow
| Cap Rate-1.1 | Gross Yield4.8% | Annual Rent$13,800.00 | Property Taxes$3,372.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $3,372.63 | $16,863.15 | $33,726.30 | |||
| Net Cash Flow | $10,427.37 | $52,136.85 | $104,273.70 | |||
| HOA Fees | $13,680.00 | $68,400.00 | $136,800.00 |