Property Info
- MLS O6308205
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1187
- Foundation Block, Other
- Min Lease Block, Other
- HOA Fees $326.67
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield9.6% | Annual Rent$28,800.00 | Property Taxes$3,045.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,045.65 | $15,228.25 | $30,456.50 | |||
| Net Cash Flow | $25,754.35 | $128,771.75 | $257,543.50 | |||
| HOA Fees | $3,920.04 | $19,600.20 | $39,200.40 |