Property Info
- MLS O6304194
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2225
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $106.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.2 | Gross Yield6.7% | Annual Rent$25,200.00 | Property Taxes$4,294.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,294.40 | $21,472.00 | $42,944.00 | |||
| Net Cash Flow | $20,905.60 | $104,528.00 | $209,056.00 | |||
| HOA Fees | $1,272.00 | $6,360.00 | $12,720.00 |