Property Info
- MLS O6334947
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1373
- Living Area (sqft) 1373
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $237.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.5% | Annual Rent$27,600.00 | Property Taxes$2,060.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,060.00 | $10,300.00 | $20,600.00 | |||
| Net Cash Flow | $25,540.00 | $127,700.00 | $255,400.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |