Property Info
- MLS O6289934
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1625
- Foundation Slab
- Min Lease Slab
- HOA Fees $52.39
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.2 | Gross Yield7.8% | Annual Rent$26,400.00 | Property Taxes$8,069.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,069.00 | $40,345.00 | $80,690.00 | |||
| Net Cash Flow | $18,331.00 | $91,655.00 | $183,310.00 | |||
| HOA Fees | $628.68 | $3,143.40 | $6,286.80 |