Property Info
- MLS O6246381
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1540
- Foundation Slab
- Min Lease Slab
- HOA Fees $362.54
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$5,388.00 | 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 | $5,388.00 | $26,940.00 | $53,880.00 | |||
| Net Cash Flow | $18,612.00 | $93,060.00 | $186,120.00 | |||
| HOA Fees | $4,350.48 | $21,752.40 | $43,504.80 |