Property Info
- MLS O6412046
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3800
- Living Area (sqft) 3007
- Foundation Basement
- Min Lease Basement
- HOA Fees $54.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate1.7 | Gross Yield2.4% | Annual Rent$18,600.00 | Property Taxes$4,878.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $4,878.06 | $24,390.30 | $48,780.60 | |||
| Net Cash Flow | $13,721.94 | $68,609.70 | $137,219.40 | |||
| HOA Fees | $650.04 | $3,250.20 | $6,500.40 |