Property Info
- MLS O6378584
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1126
- Living Area (sqft) 1126
- Foundation Block
- Min Lease Block
- HOA Fees $129.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield9.3% | Annual Rent$24,600.00 | Property Taxes$3,718.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $3,718.04 | $18,590.20 | $37,180.40 | |||
| Net Cash Flow | $20,881.96 | $104,409.80 | $208,819.60 | |||
| HOA Fees | $1,548.00 | $7,740.00 | $15,480.00 |