Property Info
- MLS O6392058
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1782
- Living Area (sqft) 1708
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $74.00
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate9.4 | Gross Yield10.5% | Annual Rent$22,500.00 | Property Taxes$1,450.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,500.00 $1,875.00 / mo | $112,500.00 $1,875.00 / mo | $225,000.00 $1,875.00 / mo | |||
| Estimated Expenses | $1,450.00 | $7,250.00 | $14,500.00 | |||
| Net Cash Flow | $21,050.00 | $105,250.00 | $210,500.00 | |||
| HOA Fees | $888.00 | $4,440.00 | $8,880.00 |