Property Info
- MLS O6227341
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
- HOA Fees $97.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.5% | Annual Rent$26,400.00 | Property Taxes$2,849.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,849.00 | $14,245.00 | $28,490.00 | |||
| Net Cash Flow | $23,551.00 | $117,755.00 | $235,510.00 | |||
| HOA Fees | $1,164.00 | $5,820.00 | $11,640.00 |