Property Info
- MLS O6305115
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1706
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.7% | Annual Rent$22,800.00 | Property Taxes$3,076.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,076.00 | $15,380.00 | $30,760.00 | |||
| Net Cash Flow | $19,724.00 | $98,620.00 | $197,240.00 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |