Property Info
- MLS O6255837
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $233.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.8% | Annual Rent$21,000.00 | Property Taxes$712.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $712.52 | $3,562.60 | $7,125.20 | |||
| Net Cash Flow | $20,287.48 | $101,437.40 | $202,874.80 | |||
| HOA Fees | $2,796.00 | $13,980.00 | $27,960.00 |