Property Info
- MLS O6397509
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1212
- Living Area (sqft) 1132
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.2 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$3,875.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,875.21 | $19,376.05 | $38,752.10 | |||
| Net Cash Flow | $22,524.79 | $112,623.95 | $225,247.90 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |