Property Info
- MLS O6399623
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1089
- Living Area (sqft) 1089
- Foundation Slab
- Min Lease Slab
- HOA Fees $127.40
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.3 | Gross Yield8.2% | Annual Rent$23,304.00 | Property Taxes$3,719.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,304.00 $1,942.00 / mo | $116,520.00 $1,942.00 / mo | $233,040.00 $1,942.00 / mo | |||
| Estimated Expenses | $3,719.00 | $18,595.00 | $37,190.00 | |||
| Net Cash Flow | $19,585.00 | $97,925.00 | $195,850.00 | |||
| HOA Fees | $1,528.80 | $7,644.00 | $15,288.00 |