Property Info
- MLS O6335118
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1323
- Living Area (sqft) 1201
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.00
Interior Features
- High Ceilings
Cash Flow
| Cap Rate6.9 | Gross Yield8.1% | Annual Rent$24,000.00 | Property Taxes$2,988.80 | 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 | $2,988.80 | $14,944.00 | $29,888.00 | |||
| Net Cash Flow | $21,011.20 | $105,056.00 | $210,112.00 | |||
| HOA Fees | $672.00 | $3,360.00 | $6,720.00 |