Property Info
- MLS O6229016
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1592
- Foundation Slab
- Min Lease Slab
- HOA Fees $47.08
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.2% | Annual Rent$31,200.00 | Property Taxes$4,186.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,186.00 | $20,930.00 | $41,860.00 | |||
| Net Cash Flow | $27,014.00 | $135,070.00 | $270,140.00 | |||
| HOA Fees | $564.96 | $2,824.80 | $5,649.60 |