Property Info
- MLS O6406110
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2684
- Living Area (sqft) 2240
- Foundation Slab
- Min Lease Slab
- HOA Fees $18.17
Interior Features
- Ninguno
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.5 | Gross Yield7% | Annual Rent$29,400.00 | Property Taxes$5,910.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,910.47 | $29,552.35 | $59,104.70 | |||
| Net Cash Flow | $23,489.53 | $117,447.65 | $234,895.30 | |||
| HOA Fees | $218.04 | $1,090.20 | $2,180.40 |