Property Info
- MLS O6378397
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1817
- Living Area (sqft) 1282
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.67
Interior Features
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.4% | Annual Rent$22,200.00 | Property Taxes$4,961.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,961.30 | $24,806.50 | $49,613.00 | |||
| Net Cash Flow | $17,238.70 | $86,193.50 | $172,387.00 | |||
| HOA Fees | $368.04 | $1,840.20 | $3,680.40 |