Property Info
- MLS O6290812
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield9.3% | Annual Rent$22,200.00 | Property Taxes$3,087.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,087.00 | $15,435.00 | $30,870.00 | |||
| Net Cash Flow | $19,113.00 | $95,565.00 | $191,130.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |