Property Info
- MLS O6327616
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2020
- Foundation Slab
- Min Lease Slab
- HOA Fees $21.08
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate7.1 | Gross Yield8.5% | Annual Rent$33,600.00 | Property Taxes$5,194.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,194.00 | $25,970.00 | $51,940.00 | |||
| Net Cash Flow | $28,406.00 | $142,030.00 | $284,060.00 | |||
| HOA Fees | $252.96 | $1,264.80 | $2,529.60 |