Property Info
- MLS O6285969
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1725
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $14.00
Interior Features
- High Ceilings
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$8,361.00 | 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 | $8,361.00 | $41,805.00 | $83,610.00 | |||
| Net Cash Flow | $19,239.00 | $96,195.00 | $192,390.00 | |||
| HOA Fees | $168.00 | $840.00 | $1,680.00 |