Property Info
- MLS O6303803
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1180
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.00
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$21,000.00 | Property Taxes$3,349.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,349.67 | $16,748.35 | $33,496.70 | |||
| Net Cash Flow | $17,650.33 | $88,251.65 | $176,503.30 | |||
| HOA Fees | $312.00 | $1,560.00 | $3,120.00 |