Property Info
- MLS O6376211
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1934
- Living Area (sqft) 1398
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.06
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$27,000.00 | Property Taxes$4,148.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,148.00 | $20,740.00 | $41,480.00 | |||
| Net Cash Flow | $22,852.00 | $114,260.00 | $228,520.00 | |||
| HOA Fees | $396.72 | $1,983.60 | $3,967.20 |