Property Info
- MLS O6414307
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2292
- Living Area (sqft) 1652
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Solid Surface Counters
Cash Flow
| Cap Rate7.7 | Gross Yield9.6% | Annual Rent$24,600.00 | Property Taxes$3,865.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $3,865.00 | $19,325.00 | $38,650.00 | |||
| Net Cash Flow | $20,735.00 | $103,675.00 | $207,350.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |