Property Info
- MLS O6307802
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1859
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $22.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$6,541.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,541.92 | $32,709.60 | $65,419.20 | |||
| Net Cash Flow | $21,058.08 | $105,290.40 | $210,580.80 | |||
| HOA Fees | $273.96 | $1,369.80 | $2,739.60 |