Property Info
- MLS O6338750
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2171
- Living Area (sqft) 1599
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$7,322.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $7,322.00 | $36,610.00 | $73,220.00 | |||
| Net Cash Flow | $23,878.00 | $119,390.00 | $238,780.00 | |||
| HOA Fees | $2,880.00 | $14,400.00 | $28,800.00 |