Property Info
- MLS O6409557
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2239
- Living Area (sqft) 1645
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8% | Annual Rent$25,200.00 | Property Taxes$3,783.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,783.00 | $18,915.00 | $37,830.00 | |||
| Net Cash Flow | $21,417.00 | $107,085.00 | $214,170.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |