Property Info
- MLS O6297709
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1086
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.17
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.2% | Annual Rent$19,800.00 | Property Taxes$4,075.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,075.00 | $20,375.00 | $40,750.00 | |||
| Net Cash Flow | $15,725.00 | $78,625.00 | $157,250.00 | |||
| HOA Fees | $242.04 | $1,210.20 | $2,420.40 |