Property Info
- MLS O6423139
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2267
- Living Area (sqft) 1690
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield7.2% | Annual Rent$22,800.00 | Property Taxes$7,205.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $7,205.80 | $36,029.00 | $72,058.00 | |||
| Net Cash Flow | $15,594.20 | $77,971.00 | $155,942.00 | |||
| HOA Fees | $204.00 | $1,020.00 | $2,040.00 |