Property Info
- MLS O6251228
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1443
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.1% | Annual Rent$25,800.00 | Property Taxes$7,292.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $7,292.87 | $36,464.35 | $72,928.70 | |||
| Net Cash Flow | $18,507.13 | $92,535.65 | $185,071.30 | |||
| HOA Fees | $240.00 | $1,200.00 | $2,400.00 |