Property Info
- MLS O6263470
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1748
- Foundation Other
- Min Lease Other
- HOA Fees $258.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.3 | Gross Yield9.3% | Annual Rent$22,800.00 | Property Taxes$4,363.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,363.96 | $21,819.80 | $43,639.60 | |||
| Net Cash Flow | $18,436.04 | $92,180.20 | $184,360.40 | |||
| HOA Fees | $3,099.96 | $15,499.80 | $30,999.60 |