Property Info
- MLS O6412759
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2024
- Living Area (sqft) 1376
- Foundation Basement
- Min Lease Basement
- HOA Fees $490.32
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.0 | Gross Yield7.9% | Annual Rent$30,600.00 | Property Taxes$5,449.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,449.00 | $27,245.00 | $54,490.00 | |||
| Net Cash Flow | $25,151.00 | $125,755.00 | $251,510.00 | |||
| HOA Fees | $5,883.84 | $29,419.20 | $58,838.40 |