Property Info
- MLS O6256384
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1441
- Foundation Block
- Min Lease Block
- HOA Fees $83.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Skylight(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$28,080.00 | Property Taxes$4,752.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,080.00 $2,340.00 / mo | $140,400.00 $2,340.00 / mo | $280,800.00 $2,340.00 / mo | |||
| Estimated Expenses | $4,752.15 | $23,760.75 | $47,521.50 | |||
| Net Cash Flow | $23,327.85 | $116,639.25 | $233,278.50 | |||
| HOA Fees | $999.96 | $4,999.80 | $9,999.60 |