Property Info
- MLS O6271264
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1685
- Foundation Slab
- Min Lease Slab
- HOA Fees $255.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.7 | Gross Yield6.8% | Annual Rent$34,200.00 | Property Taxes$7,492.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,492.73 | $37,463.65 | $74,927.30 | |||
| Net Cash Flow | $26,707.27 | $133,536.35 | $267,072.70 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |