Property Info
- MLS O6304611
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1859
- Foundation Other
- Min Lease Other
- HOA Fees $443.00
Interior Features
- Open Floorplan
- Other
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield7.6% | Annual Rent$28,200.00 | Property Taxes$5,992.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,992.00 | $29,960.00 | $59,920.00 | |||
| Net Cash Flow | $22,208.00 | $111,040.00 | $222,080.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |