Property Info
- MLS O6421832
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2508
- Living Area (sqft) 2064
- Foundation Slab
- Min Lease Slab
- HOA Fees $148.53
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate0.8 | Gross Yield1.9% | Annual Rent$19,200.00 | Property Taxes$9,250.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $9,250.46 | $46,252.30 | $92,504.60 | |||
| Net Cash Flow | $9,949.54 | $49,747.70 | $99,495.40 | |||
| HOA Fees | $1,782.36 | $8,911.80 | $17,823.60 |