Property Info
- MLS O6392396
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1133
- Living Area (sqft) 1056
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$2,792.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,792.85 | $13,964.25 | $27,928.50 | |||
| Net Cash Flow | $21,207.15 | $106,035.75 | $212,071.50 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |