Property Info
- MLS O6381758
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1544
- Living Area (sqft) 1420
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate-2.8 | Gross Yield? | Annual Rent$84.00 | Property Taxes$4,120.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84.00 $7.00 / mo | $420.00 $7.00 / mo | $840.00 $7.00 / mo | |||
| Estimated Expenses | $4,120.69 | $20,603.45 | $41,206.90 | |||
| Net Cash Flow | -$4,036.69 | -$20,183.45 | -$40,366.90 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |