Property Info
- MLS O6311006
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1685
- Foundation Slab
- Min Lease Slab
- HOA Fees $287.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield6.1% | Annual Rent$30,600.00 | Property Taxes$6,700.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $6,700.94 | $33,504.70 | $67,009.40 | |||
| Net Cash Flow | $23,899.06 | $119,495.30 | $238,990.60 | |||
| HOA Fees | $3,444.00 | $17,220.00 | $34,440.00 |