Property Info
- MLS O6305588
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1725
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.98
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.9% | Annual Rent$23,400.00 | Property Taxes$7,854.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $7,854.28 | $39,271.40 | $78,542.80 | |||
| Net Cash Flow | $15,545.72 | $77,728.60 | $155,457.20 | |||
| HOA Fees | $131.76 | $658.80 | $1,317.60 |
