Property Info
- MLS O6345315
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1822
- Living Area (sqft) 1388
- Foundation Other
- Min Lease Other
- HOA Fees $383.00
Interior Features
- Open Floorplan
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield7.9% | Annual Rent$22,200.00 | Property Taxes$5,761.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,761.00 | $28,805.00 | $57,610.00 | |||
| Net Cash Flow | $16,439.00 | $82,195.00 | $164,390.00 | |||
| HOA Fees | $4,596.00 | $22,980.00 | $45,960.00 |