Property Info
- MLS O6249603
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1251
- Foundation Slab
- Min Lease Slab
- HOA Fees $34.50
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.4% | Annual Rent$21,600.00 | Property Taxes$4,430.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,430.04 | $22,150.20 | $44,300.40 | |||
| Net Cash Flow | $17,169.96 | $85,849.80 | $171,699.60 | |||
| HOA Fees | $414.00 | $2,070.00 | $4,140.00 |