Property Info
- MLS O6344680
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1718
- Living Area (sqft) 1202
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $30.00
Interior Features
- Other
Cash Flow
| Cap Rate7.6 | Gross Yield8% | Annual Rent$22,680.00 | Property Taxes$961.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,680.00 $1,890.00 / mo | $113,400.00 $1,890.00 / mo | $226,800.00 $1,890.00 / mo | |||
| Estimated Expenses | $961.20 | $4,806.00 | $9,612.00 | |||
| Net Cash Flow | $21,718.80 | $108,594.00 | $217,188.00 | |||
| HOA Fees | $360.00 | $1,800.00 | $3,600.00 |