Property Info
- MLS O6378428
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1988
- Living Area (sqft) 1550
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.5% | Annual Rent$25,440.00 | Property Taxes$4,557.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,440.00 $2,120.00 / mo | $127,200.00 $2,120.00 / mo | $254,400.00 $2,120.00 / mo | |||
| Estimated Expenses | $4,557.86 | $22,789.30 | $45,578.60 | |||
| Net Cash Flow | $20,882.14 | $104,410.70 | $208,821.40 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |