Property Info
- MLS O6259167
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1244
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$3,079.00 | 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 | $3,079.00 | $15,395.00 | $30,790.00 | |||
| Net Cash Flow | $20,921.00 | $104,605.00 | $209,210.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |