Property Info
- MLS O6257824
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1645
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$25,200.00 | Property Taxes$3,670.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,670.00 | $18,350.00 | $36,700.00 | |||
| Net Cash Flow | $21,530.00 | $107,650.00 | $215,300.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |