Property Info
- MLS O6353066
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2293
- Living Area (sqft) 1667
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$22,200.00 | Property Taxes$3,690.99 | 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 | $3,690.99 | $18,454.95 | $36,909.90 | |||
| Net Cash Flow | $18,509.01 | $92,545.05 | $185,090.10 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |