Property Info
- MLS O6261156
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1674
- Foundation Slab
- Min Lease Slab
- HOA Fees $84.00
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.9% | Annual Rent$25,800.00 | Property Taxes$5,246.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,246.00 | $26,230.00 | $52,460.00 | |||
| Net Cash Flow | $20,554.00 | $102,770.00 | $205,540.00 | |||
| HOA Fees | $1,008.00 | $5,040.00 | $10,080.00 |