Property Info
- MLS O6299824
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1509
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $15.00
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.6% | Annual Rent$26,400.00 | Property Taxes$5,971.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,971.46 | $29,857.30 | $59,714.60 | |||
| Net Cash Flow | $20,428.54 | $102,142.70 | $204,285.40 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |