Property Info
- MLS O6240204
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1980
- Foundation Slab
- Min Lease Slab
- HOA Fees $388.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield6.4% | Annual Rent$19,200.00 | Property Taxes$2,660.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,660.11 | $13,300.55 | $26,601.10 | |||
| Net Cash Flow | $16,539.89 | $82,699.45 | $165,398.90 | |||
| HOA Fees | $4,656.00 | $23,280.00 | $46,560.00 |