Property Info
- MLS O6418617
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1700
- Living Area (sqft) 1371
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate10.5 | Gross Yield13.1% | Annual Rent$37,200.00 | Property Taxes$2,440.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $2,440.00 | $12,200.00 | $24,400.00 | |||
| Net Cash Flow | $34,760.00 | $173,800.00 | $347,600.00 | |||
| HOA Fees | $4,848.00 | $24,240.00 | $48,480.00 |