Property Info
- MLS O6404323
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2290
- Living Area (sqft) 1770
- Foundation Slab
- Min Lease Slab
- HOA Fees $160.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate4.9 | Gross Yield7.2% | Annual Rent$28,200.00 | Property Taxes$7,059.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $7,059.00 | $35,295.00 | $70,590.00 | |||
| Net Cash Flow | $21,141.00 | $105,705.00 | $211,410.00 | |||
| HOA Fees | $1,920.00 | $9,600.00 | $19,200.00 |