Property Info
- MLS O6261246
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1704
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $227.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield7.1% | Annual Rent$28,800.00 | Property Taxes$1,946.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $1,946.55 | $9,732.75 | $19,465.50 | |||
| Net Cash Flow | $26,853.45 | $134,267.25 | $268,534.50 | |||
| HOA Fees | $2,724.00 | $13,620.00 | $27,240.00 |