Property Info
- MLS O6417768
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1803
- Living Area (sqft) 1699
- Foundation Slab
- Min Lease Slab
- HOA Fees $151.00
Interior Features
- Ceiling Fans(s)
- Other
Cash Flow
| Cap Rate4.5 | Gross Yield6.4% | Annual Rent$21,600.00 | Property Taxes$4,348.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,348.16 | $21,740.80 | $43,481.60 | |||
| Net Cash Flow | $17,251.84 | $86,259.20 | $172,518.40 | |||
| HOA Fees | $1,812.00 | $9,060.00 | $18,120.00 |