Property Info
- MLS O6394662
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2848
- Living Area (sqft) 2080
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $156.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield7.2% | Annual Rent$40,200.00 | Property Taxes$10,780.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $10,780.80 | $53,904.00 | $107,808.00 | |||
| Net Cash Flow | $29,419.20 | $147,096.00 | $294,192.00 | |||
| HOA Fees | $1,872.00 | $9,360.00 | $18,720.00 |