Property Info
- MLS O6406431
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2991
- Living Area (sqft) 2231
- Foundation Slab
- Min Lease -
- HOA Fees $8.33
Interior Features
- Eat-in Kitchen
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.9% | Annual Rent$32,400.00 | Property Taxes$6,720.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,720.00 | $33,600.00 | $67,200.00 | |||
| Net Cash Flow | $25,680.00 | $128,400.00 | $256,800.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |