Property Info
- MLS O6335740
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2049
- Living Area (sqft) 1649
- Foundation Slab
- Min Lease Slab
- HOA Fees $79.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$6,377.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,377.22 | $31,886.10 | $63,772.20 | |||
| Net Cash Flow | $20,022.78 | $100,113.90 | $200,227.80 | |||
| HOA Fees | $948.00 | $4,740.00 | $9,480.00 |