Property Info
- MLS O6326806
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $168.38
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$5,047.36 | 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 | $5,047.36 | $25,236.80 | $50,473.60 | |||
| Net Cash Flow | $18,952.64 | $94,763.20 | $189,526.40 | |||
| HOA Fees | $2,020.56 | $10,102.80 | $20,205.60 |