Property Info
- MLS O6323066
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1728
- Foundation Slab
- Min Lease Slab
- HOA Fees $111.67
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.8% | Annual Rent$28,800.00 | Property Taxes$5,505.00 | 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 | $5,505.00 | $27,525.00 | $55,050.00 | |||
| Net Cash Flow | $23,295.00 | $116,475.00 | $232,950.00 | |||
| HOA Fees | $1,340.04 | $6,700.20 | $13,400.40 |