Property Info
- MLS O6236643
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1652
- Foundation Other
- Min Lease -
- HOA Fees $418.00
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.2% | Annual Rent$34,800.00 | Property Taxes$2,580.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $2,580.00 | $12,900.00 | $25,800.00 | |||
| Net Cash Flow | $32,220.00 | $161,100.00 | $322,200.00 | |||
| HOA Fees | $5,016.00 | $25,080.00 | $50,160.00 |