Property Info
- MLS O6325708
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1012
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
- HOA Fees $58.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.0 | Gross Yield5.3% | Annual Rent$12,120.00 | Property Taxes$2,201.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,120.00 $1,010.00 / mo | $60,600.00 $1,010.00 / mo | $121,200.00 $1,010.00 / mo | |||
| Estimated Expenses | $2,201.00 | $11,005.00 | $22,010.00 | |||
| Net Cash Flow | $9,919.00 | $49,595.00 | $99,190.00 | |||
| HOA Fees | $696.00 | $3,480.00 | $6,960.00 |