Property Info
- MLS O6394179
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2229
- Living Area (sqft) 1653
- Foundation Slab
- Min Lease Slab
- HOA Fees $63.33
Interior Features
- High Ceilings
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate2.6 | Gross Yield3.7% | Annual Rent$14,400.00 | Property Taxes$3,513.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $3,513.21 | $17,566.05 | $35,132.10 | |||
| Net Cash Flow | $10,886.79 | $54,433.95 | $108,867.90 | |||
| HOA Fees | $759.96 | $3,799.80 | $7,599.60 |