Property Info
- MLS O6313513
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1807
- Foundation Other
- Min Lease Other
- HOA Fees $479.00
Interior Features
- Other
Cash Flow
| Cap Rate12.4 | Gross Yield21% | Annual Rent$42,000.00 | Property Taxes$11,474.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $11,474.60 | $57,373.00 | $114,746.00 | |||
| Net Cash Flow | $30,525.40 | $152,627.00 | $305,254.00 | |||
| HOA Fees | $5,748.00 | $28,740.00 | $57,480.00 |