Property Info
- MLS O6376624
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1725
- Living Area (sqft) 1725
- Foundation Other
- Min Lease Other
- HOA Fees $8.33
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield7.3% | Annual Rent$26,400.00 | Property Taxes$8,603.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,603.29 | $43,016.45 | $86,032.90 | |||
| Net Cash Flow | $17,796.71 | $88,983.55 | $177,967.10 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |