Property Info
- MLS O6363091
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1712
- Living Area (sqft) 1392
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.67
Interior Features
- High Ceilings
Cash Flow
| Cap Rate2.7 | Gross Yield4% | Annual Rent$13,560.00 | Property Taxes$4,010.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,560.00 $1,130.00 / mo | $67,800.00 $1,130.00 / mo | $135,600.00 $1,130.00 / mo | |||
| Estimated Expenses | $4,010.00 | $20,050.00 | $40,100.00 | |||
| Net Cash Flow | $9,550.00 | $47,750.00 | $95,500.00 | |||
| HOA Fees | $368.04 | $1,840.20 | $3,680.40 |