Property Info
- MLS O6334782
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2054
- Living Area (sqft) 1486
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.88
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.6% | Annual Rent$30,000.00 | Property Taxes$5,057.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,057.00 | $25,285.00 | $50,570.00 | |||
| Net Cash Flow | $24,943.00 | $124,715.00 | $249,430.00 | |||
| HOA Fees | $214.56 | $1,072.80 | $2,145.60 |