Property Info
- MLS O6327300
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1633
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield7.3% | Annual Rent$25,920.00 | Property Taxes$6,049.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,920.00 $2,160.00 / mo | $129,600.00 $2,160.00 / mo | $259,200.00 $2,160.00 / mo | |||
| Estimated Expenses | $6,049.36 | $30,246.80 | $60,493.60 | |||
| Net Cash Flow | $19,870.64 | $99,353.20 | $198,706.40 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |