Property Info
- MLS O6220835
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Block
- Min Lease Block
- HOA Fees $25.00
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield7.6% | Annual Rent$20,400.00 | Property Taxes$2,457.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,457.00 | $12,285.00 | $24,570.00 | |||
| Net Cash Flow | $17,943.00 | $89,715.00 | $179,430.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |