Property Info
- MLS O6253653
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1983
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $182.00
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate5.9 | Gross Yield6.6% | Annual Rent$38,400.00 | Property Taxes$1,888.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $1,888.00 | $9,440.00 | $18,880.00 | |||
| Net Cash Flow | $36,512.00 | $182,560.00 | $365,120.00 | |||
| HOA Fees | $2,184.00 | $10,920.00 | $21,840.00 |