Property Info
- MLS O6335664
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1076
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
- HOA Fees $58.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.9 | Gross Yield8.4% | Annual Rent$19,200.00 | Property Taxes$2,562.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,562.00 | $12,810.00 | $25,620.00 | |||
| Net Cash Flow | $16,638.00 | $83,190.00 | $166,380.00 | |||
| HOA Fees | $696.00 | $3,480.00 | $6,960.00 |