Property Info
- MLS O6333895
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1833
- Living Area (sqft) 1567
- Foundation Slab
- Min Lease Slab
- HOA Fees $130.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$3,978.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,978.86 | $19,894.30 | $39,788.60 | |||
| Net Cash Flow | $21,221.14 | $106,105.70 | $212,211.40 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |