Property Info
- MLS O6297271
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1519
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $156.67
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate3.7 | Gross Yield6.3% | Annual Rent$22,200.00 | Property Taxes$7,521.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $7,521.00 | $37,605.00 | $75,210.00 | |||
| Net Cash Flow | $14,679.00 | $73,395.00 | $146,790.00 | |||
| HOA Fees | $1,880.04 | $9,400.20 | $18,800.40 |