Property Info
- MLS O6229705
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1533
- Foundation Block
- Min Lease Block
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.5% | Annual Rent$24,000.00 | Property Taxes$3,391.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,391.83 | $16,959.15 | $33,918.30 | |||
| Net Cash Flow | $20,608.17 | $103,040.85 | $206,081.70 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |