Property Info
- MLS O6207647
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Slab
- Min Lease Slab
- HOA Fees $231.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.7% | Annual Rent$23,940.00 | Property Taxes$2,335.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $2,335.00 | $11,675.00 | $23,350.00 | |||
| Net Cash Flow | $21,605.00 | $108,025.00 | $216,050.00 | |||
| HOA Fees | $2,772.00 | $13,860.00 | $27,720.00 |