Property Info
- MLS O6306986
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1674
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $198.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.6% | Annual Rent$28,800.00 | Property Taxes$4,373.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,373.00 | $21,865.00 | $43,730.00 | |||
| Net Cash Flow | $24,427.00 | $122,135.00 | $244,270.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |