Property Info
- MLS O6327272
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1510
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.2% | Annual Rent$25,200.00 | Property Taxes$4,685.55 | 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 | $4,685.55 | $23,427.75 | $46,855.50 | |||
| Net Cash Flow | $20,514.45 | $102,572.25 | $205,144.50 | |||
| HOA Fees | $939.96 | $4,699.80 | $9,399.60 |