Property Info
- MLS O6326710
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1444
- Foundation Other
- Min Lease Other
- HOA Fees $100.00
Interior Features
- Other
Cash Flow
| Cap Rate5.4 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$4,394.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,394.00 | $21,970.00 | $43,940.00 | |||
| Net Cash Flow | $22,006.00 | $110,030.00 | $220,060.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |