Property Info
- MLS O6416227
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2349
- Living Area (sqft) 1866
- Foundation Block
- Min Lease Block
- HOA Fees $23.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$6,366.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,366.00 | $31,830.00 | $63,660.00 | |||
| Net Cash Flow | $23,634.00 | $118,170.00 | $236,340.00 | |||
| HOA Fees | $276.00 | $1,380.00 | $2,760.00 |