Property Info
- MLS O6259972
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.87
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$3,718.00 | 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 | $3,718.00 | $18,590.00 | $37,180.00 | |||
| Net Cash Flow | $20,282.00 | $101,410.00 | $202,820.00 | |||
| HOA Fees | $5,182.44 | $25,912.20 | $51,824.40 |