Property Info
- MLS O6258984
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1623
- Foundation Slab
- Min Lease Slab
- HOA Fees $35.50
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.3% | Annual Rent$22,200.00 | Property Taxes$4,256.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,256.00 | $21,280.00 | $42,560.00 | |||
| Net Cash Flow | $17,944.00 | $89,720.00 | $179,440.00 | |||
| HOA Fees | $426.00 | $2,130.00 | $4,260.00 |