Property Info
- MLS O6395346
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1264
- Living Area (sqft) 1264
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$5,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,095.00 | $25,475.00 | $50,950.00 | |||
| Net Cash Flow | $22,505.00 | $112,525.00 | $225,050.00 | |||
| HOA Fees | $288.00 | $1,440.00 | $2,880.00 |