Property Info
- MLS O6250246
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1602
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$4,254.00 | 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 | $4,254.00 | $21,270.00 | $42,540.00 | |||
| Net Cash Flow | $19,746.00 | $98,730.00 | $197,460.00 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |