Property Info
- MLS O6230791
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1423
- Foundation Slab
- Min Lease Slab
- HOA Fees $120.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$26,400.00 | Property Taxes$2,423.85 | 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 | $2,423.85 | $12,119.25 | $24,238.50 | |||
| Net Cash Flow | $23,976.15 | $119,880.75 | $239,761.50 | |||
| HOA Fees | $1,440.00 | $7,200.00 | $14,400.00 |