Property Info
- MLS O6349084
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1969
- Living Area (sqft) 1592
- Foundation Slab
- Min Lease Slab
- HOA Fees $14.50
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield9.4% | Annual Rent$21,600.00 | Property Taxes$5,550.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $5,550.91 | $27,754.55 | $55,509.10 | |||
| Net Cash Flow | $16,049.09 | $80,245.45 | $160,490.90 | |||
| HOA Fees | $174.00 | $870.00 | $1,740.00 |