Property Info
- MLS O6227362
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $348.67
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate3.2 | Gross Yield5.8% | Annual Rent$18,600.00 | Property Taxes$4,271.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $4,271.00 | $21,355.00 | $42,710.00 | |||
| Net Cash Flow | $14,329.00 | $71,645.00 | $143,290.00 | |||
| HOA Fees | $4,184.04 | $20,920.20 | $41,840.40 |