Property Info
- MLS O6394445
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1924
- Living Area (sqft) 1924
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7% | Annual Rent$21,600.00 | Property Taxes$6,552.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $6,552.15 | $32,760.75 | $65,521.50 | |||
| Net Cash Flow | $15,047.85 | $75,239.25 | $150,478.50 | |||
| HOA Fees | $96.00 | $480.00 | $960.00 |