Property Info
- MLS O6303591
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1245
- Foundation Slab
- Min Lease Slab
- HOA Fees $98.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.2% | Annual Rent$20,400.00 | Property Taxes$2,350.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,350.00 | $11,750.00 | $23,500.00 | |||
| Net Cash Flow | $18,050.00 | $90,250.00 | $180,500.00 | |||
| HOA Fees | $1,176.00 | $5,880.00 | $11,760.00 |