Property Info
- MLS O6364268
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1516
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.93
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$22,800.00 | Property Taxes$6,562.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $6,562.56 | $32,812.80 | $65,625.60 | |||
| Net Cash Flow | $16,237.44 | $81,187.20 | $162,374.40 | |||
| HOA Fees | $203.16 | $1,015.80 | $2,031.60 |