Property Info
- MLS O6343718
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1767
- Living Area (sqft) 1501
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $210.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield8.5% | Annual Rent$24,600.00 | Property Taxes$3,946.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $3,946.00 | $19,730.00 | $39,460.00 | |||
| Net Cash Flow | $20,654.00 | $103,270.00 | $206,540.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |