Property Info
- MLS O6318625
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$4,404.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,404.83 | $22,024.15 | $44,048.30 | |||
| Net Cash Flow | $19,595.17 | $97,975.85 | $195,951.70 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |