Property Info
- MLS O6418950
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2052
- Living Area (sqft) 1500
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield8.1% | Annual Rent$25,200.00 | Property Taxes$3,684.00 | 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 | $3,684.00 | $18,420.00 | $36,840.00 | |||
| Net Cash Flow | $21,516.00 | $107,580.00 | $215,160.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |