Property Info
- MLS O6193621
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1534
- Foundation Slab
- Min Lease Slab
- HOA Fees $686.33
Interior Features
- Thermostat
Cash Flow
| Cap Rate2.9 | Gross Yield7.3% | Annual Rent$24,600.00 | Property Taxes$6,517.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $6,517.66 | $32,588.30 | $65,176.60 | |||
| Net Cash Flow | $18,082.34 | $90,411.70 | $180,823.40 | |||
| HOA Fees | $8,235.96 | $41,179.80 | $82,359.60 |