Property Info
- MLS O6336516
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1504
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $139.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield8.3% | Annual Rent$25,800.00 | Property Taxes$2,944.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,944.00 | $14,720.00 | $29,440.00 | |||
| Net Cash Flow | $22,856.00 | $114,280.00 | $228,560.00 | |||
| HOA Fees | $1,668.00 | $8,340.00 | $16,680.00 |