Property Info
- MLS O6233337
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1854
- Foundation Slab
- Min Lease Slab
- HOA Fees $393.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield8.2% | Annual Rent$23,760.00 | Property Taxes$4,998.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,760.00 $1,980.00 / mo | $118,800.00 $1,980.00 / mo | $237,600.00 $1,980.00 / mo | |||
| Estimated Expenses | $4,998.31 | $24,991.55 | $49,983.10 | |||
| Net Cash Flow | $18,761.69 | $93,808.45 | $187,616.90 | |||
| HOA Fees | $4,716.00 | $23,580.00 | $47,160.00 |