Property Info
- MLS O6284677
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2475
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.5% | Annual Rent$27,600.00 | Property Taxes$5,179.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,179.49 | $25,897.45 | $51,794.90 | |||
| Net Cash Flow | $22,420.51 | $112,102.55 | $224,205.10 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |