Property Info
- MLS O6318813
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1572
- Foundation Slab
- Min Lease Slab
- HOA Fees $137.00
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$4,722.86 | 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 | $4,722.86 | $23,614.30 | $47,228.60 | |||
| Net Cash Flow | $20,477.14 | $102,385.70 | $204,771.40 | |||
| HOA Fees | $1,644.00 | $8,220.00 | $16,440.00 |