Property Info
- MLS O6288426
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1958
- Foundation Slab
- Min Lease Slab
- HOA Fees $247.00
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$38,400.00 | Property Taxes$4,761.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $4,761.58 | $23,807.90 | $47,615.80 | |||
| Net Cash Flow | $33,638.42 | $168,192.10 | $336,384.20 | |||
| HOA Fees | $2,964.00 | $14,820.00 | $29,640.00 |