Property Info
- MLS O6403536
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1992
- Living Area (sqft) 1653
- Foundation Slab
- Min Lease Slab
- HOA Fees $284.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$4,522.46 | 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 | $4,522.46 | $22,612.30 | $45,224.60 | |||
| Net Cash Flow | $19,477.54 | $97,387.70 | $194,775.40 | |||
| HOA Fees | $3,408.00 | $17,040.00 | $34,080.00 |