Property Info
- MLS O6361383
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1911
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Other
Cash Flow
| Cap Rate5.7 | Gross Yield8.3% | Annual Rent$24,420.00 | Property Taxes$7,504.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,420.00 $2,035.00 / mo | $122,100.00 $2,035.00 / mo | $244,200.00 $2,035.00 / mo | |||
| Estimated Expenses | $7,504.80 | $37,524.00 | $75,048.00 | |||
| Net Cash Flow | $16,915.20 | $84,576.00 | $169,152.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |