Property Info
- MLS O6191395
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1804
- Foundation Block
- Min Lease Block
- HOA Fees $270.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.7% | Annual Rent$34,800.00 | Property Taxes$7,182.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,182.35 | $35,911.75 | $71,823.50 | |||
| Net Cash Flow | $27,617.65 | $138,088.25 | $276,176.50 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |