Property Info
- MLS O6286744
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2988
- Living Area (sqft) 2033
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.17
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.7% | Annual Rent$21,600.00 | Property Taxes$5,061.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $5,061.00 | $25,305.00 | $50,610.00 | |||
| Net Cash Flow | $16,539.00 | $82,695.00 | $165,390.00 | |||
| HOA Fees | $290.04 | $1,450.20 | $2,900.40 |