Property Info
- MLS O6222362
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1718
- Foundation Block
- Min Lease Block
- HOA Fees $45.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$30,600.00 | Property Taxes$6,303.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $6,303.47 | $31,517.35 | $63,034.70 | |||
| Net Cash Flow | $24,296.53 | $121,482.65 | $242,965.30 | |||
| HOA Fees | $540.00 | $2,700.00 | $5,400.00 |