Property Info
- MLS O6288793
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1231
- Foundation Slab
- Min Lease Slab
- HOA Fees $18.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.4% | Annual Rent$25,800.00 | Property Taxes$5,006.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,006.59 | $25,032.95 | $50,065.90 | |||
| Net Cash Flow | $20,793.41 | $103,967.05 | $207,934.10 | |||
| HOA Fees | $219.96 | $1,099.80 | $2,199.60 |