Property Info
- MLS O6270741
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1808
- Living Area (sqft) 1409
- Foundation Slab
- Min Lease Slab
- HOA Fees $214.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield9.8% | Annual Rent$25,800.00 | Property Taxes$2,062.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,062.74 | $10,313.70 | $20,627.40 | |||
| Net Cash Flow | $23,737.26 | $118,686.30 | $237,372.60 | |||
| HOA Fees | $2,568.00 | $12,840.00 | $25,680.00 |