Property Info
- MLS O6324143
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1396
- Foundation Slab
- Min Lease Slab
- HOA Fees $181.48
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield5.8% | Annual Rent$21,000.00 | Property Taxes$3,730.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,730.47 | $18,652.35 | $37,304.70 | |||
| Net Cash Flow | $17,269.53 | $86,347.65 | $172,695.30 | |||
| HOA Fees | $2,177.76 | $10,888.80 | $21,777.60 |