Property Info
- MLS O6296517
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $234.44
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$3,712.96 | 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 | $3,712.96 | $18,564.80 | $37,129.60 | |||
| Net Cash Flow | $20,287.04 | $101,435.20 | $202,870.40 | |||
| HOA Fees | $2,813.28 | $14,066.40 | $28,132.80 |