Property Info
- MLS O6256879
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1202
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield7% | Annual Rent$16,440.00 | Property Taxes$2,517.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,440.00 $1,370.00 / mo | $82,200.00 $1,370.00 / mo | $164,400.00 $1,370.00 / mo | |||
| Estimated Expenses | $2,517.00 | $12,585.00 | $25,170.00 | |||
| Net Cash Flow | $13,923.00 | $69,615.00 | $139,230.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |