Property Info
- MLS O6404894
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1509
- Living Area (sqft) 1509
- Foundation Slab
- Min Lease Slab
- HOA Fees $654.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate8.9 | Gross Yield15.4% | Annual Rent$21,600.00 | Property Taxes$1,346.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,346.00 | $6,730.00 | $13,460.00 | |||
| Net Cash Flow | $20,254.00 | $101,270.00 | $202,540.00 | |||
| HOA Fees | $7,848.00 | $39,240.00 | $78,480.00 |