Property Info
- MLS O6297956
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1738
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$24,600.00 | Property Taxes$2,508.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $2,508.49 | $12,542.45 | $25,084.90 | |||
| Net Cash Flow | $22,091.51 | $110,457.55 | $220,915.10 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |