Property Info
- MLS O6206623
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1747
- Foundation Slab
- Min Lease Slab
- HOA Fees $86.67
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.5 | Gross Yield6.1% | Annual Rent$26,400.00 | Property Taxes$5,814.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,814.00 | $29,070.00 | $58,140.00 | |||
| Net Cash Flow | $20,586.00 | $102,930.00 | $205,860.00 | |||
| HOA Fees | $1,040.04 | $5,200.20 | $10,400.40 |