Property Info
- MLS O6324564
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1998
- Foundation Block
- Min Lease Block
- HOA Fees $13.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8.5% | Annual Rent$33,900.00 | Property Taxes$7,474.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,900.00 $2,825.00 / mo | $169,500.00 $2,825.00 / mo | $339,000.00 $2,825.00 / mo | |||
| Estimated Expenses | $7,474.00 | $37,370.00 | $74,740.00 | |||
| Net Cash Flow | $26,426.00 | $132,130.00 | $264,260.00 | |||
| HOA Fees | $164.04 | $820.20 | $1,640.40 |