Property Info
- MLS O6299304
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1501
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $40.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.3% | Annual Rent$18,000.00 | Property Taxes$749.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $749.58 | $3,747.90 | $7,495.80 | |||
| Net Cash Flow | $17,250.42 | $86,252.10 | $172,504.20 | |||
| HOA Fees | $480.00 | $2,400.00 | $4,800.00 |