Property Info
- MLS O6425844
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1622
- Living Area (sqft) 1622
- Foundation Slab
- Min Lease Slab
- HOA Fees $18.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield8.3% | Annual Rent$35,940.00 | Property Taxes$5,439.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $5,439.51 | $27,197.55 | $54,395.10 | |||
| Net Cash Flow | $30,500.49 | $152,502.45 | $305,004.90 | |||
| HOA Fees | $216.00 | $1,080.00 | $2,160.00 |