Property Info
- MLS O6225540
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1252
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.4% | Annual Rent$19,200.00 | Property Taxes$3,116.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,116.40 | $15,582.00 | $31,164.00 | |||
| Net Cash Flow | $16,083.60 | $80,418.00 | $160,836.00 | |||
| HOA Fees | $672.00 | $3,360.00 | $6,720.00 |