Property Info
- MLS O6264274
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1741
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$28,800.00 | Property Taxes$4,722.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,722.00 | $23,610.00 | $47,220.00 | |||
| Net Cash Flow | $24,078.00 | $120,390.00 | $240,780.00 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |