Property Info
- MLS O6330459
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1457
- Living Area (sqft) 1407
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.77
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield11.1% | Annual Rent$21,600.00 | Property Taxes$2,917.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,917.14 | $14,585.70 | $29,171.40 | |||
| Net Cash Flow | $18,682.86 | $93,414.30 | $186,828.60 | |||
| HOA Fees | $5,889.24 | $29,446.20 | $58,892.40 |