Property Info
- MLS O6364855
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1344
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield10.5% | Annual Rent$23,400.00 | Property Taxes$2,553.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,553.67 | $12,768.35 | $25,536.70 | |||
| Net Cash Flow | $20,846.33 | $104,231.65 | $208,463.30 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |