Property Info
- MLS O6233698
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1156
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.42
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.8% | Annual Rent$31,800.00 | Property Taxes$4,273.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $4,273.00 | $21,365.00 | $42,730.00 | |||
| Net Cash Flow | $27,527.00 | $137,635.00 | $275,270.00 | |||
| HOA Fees | $125.04 | $625.20 | $1,250.40 |