Property Info
- MLS O6413613
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2262
- Living Area (sqft) 1610
- Foundation Slab
- Min Lease Slab
- HOA Fees $39.33
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.5 | Gross Yield7.4% | Annual Rent$31,800.00 | Property Taxes$7,626.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,626.00 | $38,130.00 | $76,260.00 | |||
| Net Cash Flow | $24,174.00 | $120,870.00 | $241,740.00 | |||
| HOA Fees | $471.96 | $2,359.80 | $4,719.60 |