Property Info
- MLS O6423318
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1794
- Living Area (sqft) 1794
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Other
Cash Flow
| Cap Rate11.5 | Gross Yield12.6% | Annual Rent$60,000.00 | Property Taxes$4,121.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $4,121.12 | $20,605.60 | $41,211.20 | |||
| Net Cash Flow | $55,878.88 | $279,394.40 | $558,788.80 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |