Property Info
- MLS O6391185
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1421
- Living Area (sqft) 1421
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Living Room/Dining Room Combo
- Ninguno
- Open Floorplan
Cash Flow
| Cap Rate4.4 | Gross Yield7.5% | Annual Rent$18,000.00 | Property Taxes$3,843.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,843.96 | $19,219.80 | $38,439.60 | |||
| Net Cash Flow | $14,156.04 | $70,780.20 | $141,560.40 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |