Property Info
- MLS O6225507
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1670
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$22,800.00 | Property Taxes$4,044.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,044.00 | $20,220.00 | $40,440.00 | |||
| Net Cash Flow | $18,756.00 | $93,780.00 | $187,560.00 | |||
| HOA Fees | $672.00 | $3,360.00 | $6,720.00 |