Property Info
- MLS O6338490
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1749
- Living Area (sqft) 1337
- Foundation Slab
- Min Lease Slab
- HOA Fees $504.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.5 | Gross Yield6.3% | Annual Rent$14,400.00 | Property Taxes$2,662.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,662.70 | $13,313.50 | $26,627.00 | |||
| Net Cash Flow | $11,737.30 | $58,686.50 | $117,373.00 | |||
| HOA Fees | $6,048.00 | $30,240.00 | $60,480.00 |