Property Info
- MLS O6272862
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1640
- Foundation Slab
- Min Lease Slab
- HOA Fees $38.17
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.1% | Annual Rent$34,200.00 | Property Taxes$5,240.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $5,240.00 | $26,200.00 | $52,400.00 | |||
| Net Cash Flow | $28,960.00 | $144,800.00 | $289,600.00 | |||
| HOA Fees | $458.04 | $2,290.20 | $4,580.40 |