Property Info
- MLS O6386580
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2197
- Living Area (sqft) 1807
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.1% | Annual Rent$25,200.00 | Property Taxes$4,858.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,858.00 | $24,290.00 | $48,580.00 | |||
| Net Cash Flow | $20,342.00 | $101,710.00 | $203,420.00 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |