Property Info
- MLS O6384404
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1690
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.60
Interior Features
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.9% | Annual Rent$24,600.00 | Property Taxes$5,003.00 | 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 | $5,003.00 | $25,015.00 | $50,030.00 | |||
| Net Cash Flow | $19,597.00 | $97,985.00 | $195,970.00 | |||
| HOA Fees | $211.20 | $1,056.00 | $2,112.00 |