Property Info
- MLS O6419010
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1149
- Living Area (sqft) 1149
- Foundation Slab
- Min Lease Slab
- HOA Fees $314.55
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield9.4% | Annual Rent$24,960.00 | Property Taxes$3,992.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,960.00 $2,080.00 / mo | $124,800.00 $2,080.00 / mo | $249,600.00 $2,080.00 / mo | |||
| Estimated Expenses | $3,992.00 | $19,960.00 | $39,920.00 | |||
| Net Cash Flow | $20,968.00 | $104,840.00 | $209,680.00 | |||
| HOA Fees | $3,774.60 | $18,873.00 | $37,746.00 |