Property Info
- MLS O6275680
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1745
- Foundation Slab
- Min Lease Slab
- HOA Fees $159.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$6,775.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,775.00 | $33,875.00 | $67,750.00 | |||
| Net Cash Flow | $26,825.00 | $134,125.00 | $268,250.00 | |||
| HOA Fees | $1,908.00 | $9,540.00 | $19,080.00 |