Property Info
- MLS O6254129
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2054
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $14.58
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.3% | Annual Rent$31,200.00 | Property Taxes$6,480.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,480.51 | $32,402.55 | $64,805.10 | |||
| Net Cash Flow | $24,719.49 | $123,597.45 | $247,194.90 | |||
| HOA Fees | $174.96 | $874.80 | $1,749.60 |