Property Info
- MLS O6330224
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1809
- Foundation Other
- Min Lease Other
- HOA Fees $5.83
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.1% | Annual Rent$36,000.00 | Property Taxes$6,448.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,448.00 | $32,240.00 | $64,480.00 | |||
| Net Cash Flow | $29,552.00 | $147,760.00 | $295,520.00 | |||
| HOA Fees | $69.96 | $349.80 | $699.60 |