Property Info
- MLS O6321874
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2260
- Living Area (sqft) 1734
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield5.1% | Annual Rent$16,800.00 | Property Taxes$4,486.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $4,486.00 | $22,430.00 | $44,860.00 | |||
| Net Cash Flow | $12,314.00 | $61,570.00 | $123,140.00 | |||
| HOA Fees | $440.04 | $2,200.20 | $4,400.40 |