Property Info
- MLS O6273742
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1622
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.8% | Annual Rent$28,800.00 | Property Taxes$4,674.50 | 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 | $4,674.50 | $23,372.50 | $46,745.00 | |||
| Net Cash Flow | $24,125.50 | $120,627.50 | $241,255.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |