Property Info
- MLS O6400904
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2838
- Living Area (sqft) 2238
- Foundation Slab
- Min Lease Slab
- HOA Fees $91.67
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield7.3% | Annual Rent$40,200.00 | Property Taxes$7,884.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $7,884.00 | $39,420.00 | $78,840.00 | |||
| Net Cash Flow | $32,316.00 | $161,580.00 | $323,160.00 | |||
| HOA Fees | $1,100.04 | $5,500.20 | $11,000.40 |