Property Info
- MLS O6269123
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1694
- Foundation Slab
- Min Lease Slab
- HOA Fees $61.25
Interior Features
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.1% | Annual Rent$24,000.00 | Property Taxes$4,426.87 | 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 | $4,426.87 | $22,134.35 | $44,268.70 | |||
| Net Cash Flow | $19,573.13 | $97,865.65 | $195,731.30 | |||
| HOA Fees | $735.00 | $3,675.00 | $7,350.00 |