Property Info
- MLS O6349561
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1823
- Living Area (sqft) 1431
- Foundation Slab
- Min Lease Slab
- HOA Fees $121.30
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$1,861.00 | 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 | $1,861.00 | $9,305.00 | $18,610.00 | |||
| Net Cash Flow | $22,139.00 | $110,695.00 | $221,390.00 | |||
| HOA Fees | $1,455.60 | $7,278.00 | $14,556.00 |