Property Info
- MLS O6365408
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1400
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.33
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$25,200.00 | Property Taxes$3,771.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,771.65 | $18,858.25 | $37,716.50 | |||
| Net Cash Flow | $21,428.35 | $107,141.75 | $214,283.50 | |||
| HOA Fees | $1,191.96 | $5,959.80 | $11,919.60 |