Property Info
- MLS O6300679
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 984
- Foundation Block
- Min Lease Block
- HOA Fees $50.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$19,200.00 | Property Taxes$2,201.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,201.46 | $11,007.30 | $22,014.60 | |||
| Net Cash Flow | $16,998.54 | $84,992.70 | $169,985.40 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |