Property Info
- MLS O6301315
- Unit No B
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1461
- Foundation Block
- Min Lease Block
- HOA Fees $300.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$3,647.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,647.00 | $18,235.00 | $36,470.00 | |||
| Net Cash Flow | $21,553.00 | $107,765.00 | $215,530.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |