Property Info
- MLS O6279920
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1240
- Foundation Block
- Min Lease Block
- HOA Fees $60.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.3 | Gross Yield6.2% | Annual Rent$21,600.00 | Property Taxes$2,419.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,419.98 | $12,099.90 | $24,199.80 | |||
| Net Cash Flow | $19,180.02 | $95,900.10 | $191,800.20 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |
