Property Info
- MLS O6360844
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1825
- Living Area (sqft) 1825
- Foundation Other
- Min Lease Other
- HOA Fees $276.00
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield8.9% | Annual Rent$26,400.00 | Property Taxes$4,985.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,985.00 | $24,925.00 | $49,850.00 | |||
| Net Cash Flow | $21,415.00 | $107,075.00 | $214,150.00 | |||
| HOA Fees | $3,312.00 | $16,560.00 | $33,120.00 |