Property Info
- MLS O6423365
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1951
- Living Area (sqft) 1432
- Foundation Slab
- Min Lease Slab
- HOA Fees $80.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.8% | Annual Rent$24,840.00 | Property Taxes$4,095.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,840.00 $2,070.00 / mo | $124,200.00 $2,070.00 / mo | $248,400.00 $2,070.00 / mo | |||
| Estimated Expenses | $4,095.19 | $20,475.95 | $40,951.90 | |||
| Net Cash Flow | $20,744.81 | $103,724.05 | $207,448.10 | |||
| HOA Fees | $960.00 | $4,800.00 | $9,600.00 |