Property Info
- MLS O6327570
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1940
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.93
Interior Features
- Built-in Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$21,540.00 | Property Taxes$4,050.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $4,050.00 | $20,250.00 | $40,500.00 | |||
| Net Cash Flow | $17,490.00 | $87,450.00 | $174,900.00 | |||
| HOA Fees | $203.16 | $1,015.80 | $2,031.60 |