Property Info
- MLS O6287142
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1691
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.8 | Gross Yield4.9% | Annual Rent$21,600.00 | Property Taxes$4,481.45 | 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 | $4,481.45 | $22,407.25 | $44,814.50 | |||
| Net Cash Flow | $17,118.55 | $85,592.75 | $171,185.50 | |||
| HOA Fees | $344.04 | $1,720.20 | $3,440.40 |