Property Info
- MLS O6305892
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2122
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.33
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$32,400.00 | Property Taxes$5,022.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,022.00 | $25,110.00 | $50,220.00 | |||
| Net Cash Flow | $27,378.00 | $136,890.00 | $273,780.00 | |||
| HOA Fees | $159.96 | $799.80 | $1,599.60 |