Property Info
- MLS O6263402
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1413
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.00
Interior Features
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.2% | Annual Rent$27,540.00 | Property Taxes$3,056.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $3,056.09 | $15,280.45 | $30,560.90 | |||
| Net Cash Flow | $24,483.91 | $122,419.55 | $244,839.10 | |||
| HOA Fees | $288.00 | $1,440.00 | $2,880.00 |