Property Info
- MLS O6414138
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1900
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $115.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.8 | Gross Yield8.5% | Annual Rent$28,200.00 | Property Taxes$4,389.00 | 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 | $4,389.00 | $21,945.00 | $43,890.00 | |||
| Net Cash Flow | $23,811.00 | $119,055.00 | $238,110.00 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |