Property Info
- MLS O6302958
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1953
- Living Area (sqft) 1517
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.6% | Annual Rent$31,800.00 | Property Taxes$6,816.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,816.83 | $34,084.15 | $68,168.30 | |||
| Net Cash Flow | $24,983.17 | $124,915.85 | $249,831.70 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |