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 Rate6.3 | Gross Yield9% | Annual Rent$27,600.00 | Property Taxes$5,685.00 | 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 | $5,685.00 | $28,425.00 | $56,850.00 | |||
| Net Cash Flow | $21,915.00 | $109,575.00 | $219,150.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |