Property Info
- MLS O6182880
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2086
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.5% | Annual Rent$24,000.00 | Property Taxes$4,604.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,604.00 | $23,020.00 | $46,040.00 | |||
| Net Cash Flow | $19,396.00 | $96,980.00 | $193,960.00 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |