Property Info
- MLS O6380291
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1515
- Living Area (sqft) 1068
- Foundation Block
- Min Lease Block
- HOA Fees $22.92
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.2% | Annual Rent$21,000.00 | Property Taxes$4,721.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,721.00 | $23,605.00 | $47,210.00 | |||
| Net Cash Flow | $16,279.00 | $81,395.00 | $162,790.00 | |||
| HOA Fees | $275.04 | $1,375.20 | $2,750.40 |