Property Info
- MLS O6217091
- Unit No 1
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1265
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.7% | Annual Rent$18,000.00 | Property Taxes$1,820.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,820.00 | $9,100.00 | $18,200.00 | |||
| Net Cash Flow | $16,180.00 | $80,900.00 | $161,800.00 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |