Property Info
- MLS O6298818
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1741
- Foundation Slab
- Min Lease Slab
- HOA Fees $206.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$4,262.17 | 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 | $4,262.17 | $21,310.85 | $42,621.70 | |||
| Net Cash Flow | $19,737.83 | $98,689.15 | $197,378.30 | |||
| HOA Fees | $2,472.00 | $12,360.00 | $24,720.00 |
