Property Info
- MLS O6317919
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1583
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield5.5% | Annual Rent$21,600.00 | Property Taxes$5,515.20 | 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 | $5,515.20 | $27,576.00 | $55,152.00 | |||
| Net Cash Flow | $16,084.80 | $80,424.00 | $160,848.00 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |
