Property Info
- MLS O6291387
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1668
- Foundation Slab
- Min Lease Slab
- HOA Fees $147.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield8.5% | Annual Rent$26,820.00 | Property Taxes$6,147.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,820.00 $2,235.00 / mo | $134,100.00 $2,235.00 / mo | $268,200.00 $2,235.00 / mo | |||
| Estimated Expenses | $6,147.76 | $30,738.80 | $61,477.60 | |||
| Net Cash Flow | $20,672.24 | $103,361.20 | $206,722.40 | |||
| HOA Fees | $1,764.00 | $8,820.00 | $17,640.00 |