Property Info
- MLS O6421100
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1538
- Living Area (sqft) 1014
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$3,118.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,118.00 | $15,590.00 | $31,180.00 | |||
| Net Cash Flow | $17,882.00 | $89,410.00 | $178,820.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |