Property Info
- MLS O6396454
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2131
- Living Area (sqft) 1652
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $38.00
Interior Features
- Other
Cash Flow
| Cap Rate3.4 | Gross Yield4.6% | Annual Rent$17,400.00 | Property Taxes$3,973.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,973.00 | $19,865.00 | $39,730.00 | |||
| Net Cash Flow | $13,427.00 | $67,135.00 | $134,270.00 | |||
| HOA Fees | $456.00 | $2,280.00 | $4,560.00 |