Property Info
- MLS O6254971
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1078
- Foundation Slab
- Min Lease Slab
- HOA Fees $60.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield5.4% | Annual Rent$16,800.00 | Property Taxes$2,031.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,031.28 | $10,156.40 | $20,312.80 | |||
| Net Cash Flow | $14,768.72 | $73,843.60 | $147,687.20 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |