Property Info
- MLS O6263203
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1713
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.8 | Gross Yield7.5% | Annual Rent$24,000.00 | Property Taxes$4,314.45 | 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 | $4,314.45 | $21,572.25 | $43,144.50 | |||
| Net Cash Flow | $19,685.55 | $98,427.75 | $196,855.50 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |