Property Info
- MLS O6373431
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2017
- Living Area (sqft) 2017
- Foundation Slab
- Min Lease Slab
- HOA Fees $161.00
Interior Features
- Other
Cash Flow
| Cap Rate6.2 | Gross Yield8.2% | Annual Rent$27,588.00 | Property Taxes$4,797.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,588.00 $2,299.00 / mo | $137,940.00 $2,299.00 / mo | $275,880.00 $2,299.00 / mo | |||
| Estimated Expenses | $4,797.00 | $23,985.00 | $47,970.00 | |||
| Net Cash Flow | $22,791.00 | $113,955.00 | $227,910.00 | |||
| HOA Fees | $1,932.00 | $9,660.00 | $19,320.00 |