Property Info
- MLS O6299908
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1466
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.30
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.3% | Annual Rent$21,600.00 | Property Taxes$3,152.00 | 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 | $3,152.00 | $15,760.00 | $31,520.00 | |||
| Net Cash Flow | $18,448.00 | $92,240.00 | $184,480.00 | |||
| HOA Fees | $339.60 | $1,698.00 | $3,396.00 |