Property Info
- MLS O6205861
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield7.7% | Annual Rent$28,800.00 | Property Taxes$115.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $115.22 | $576.10 | $1,152.20 | |||
| Net Cash Flow | $28,684.78 | $143,423.90 | $286,847.80 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |