Property Info
- MLS O6394068
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1953
- Living Area (sqft) 1517
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield9.2% | Annual Rent$31,800.00 | Property Taxes$6,739.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,739.57 | $33,697.85 | $67,395.70 | |||
| Net Cash Flow | $25,060.43 | $125,302.15 | $250,604.30 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |