Property Info
- MLS O6415821
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2102
- Living Area (sqft) 1782
- Foundation Slab
- Min Lease -
- HOA Fees $271.67
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate5.4 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$4,810.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,810.85 | $24,054.25 | $48,108.50 | |||
| Net Cash Flow | $22,789.15 | $113,945.75 | $227,891.50 | |||
| HOA Fees | $3,260.04 | $16,300.20 | $32,600.40 |