Property Info
- MLS O6311233
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.92
Interior Features
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$7,318.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,318.50 | $36,592.50 | $73,185.00 | |||
| Net Cash Flow | $21,481.50 | $107,407.50 | $214,815.00 | |||
| HOA Fees | $683.04 | $3,415.20 | $6,830.40 |
