Property Info
- MLS O6375296
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2936
- Living Area (sqft) 2365
- Foundation Slab
- Min Lease Slab
- HOA Fees $123.33
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.4 | Gross Yield6.1% | Annual Rent$34,200.00 | Property Taxes$8,178.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $8,178.00 | $40,890.00 | $81,780.00 | |||
| Net Cash Flow | $26,022.00 | $130,110.00 | $260,220.00 | |||
| HOA Fees | $1,479.96 | $7,399.80 | $14,799.60 |