Property Info
- MLS O6300012
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1656
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.83
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.2% | Annual Rent$24,000.00 | Property Taxes$6,473.00 | 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 | $6,473.00 | $32,365.00 | $64,730.00 | |||
| Net Cash Flow | $17,527.00 | $87,635.00 | $175,270.00 | |||
| HOA Fees | $69.96 | $349.80 | $699.60 |