Property Info
- MLS O6351406
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1790
- Living Area (sqft) 1273
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7% | Annual Rent$21,600.00 | Property Taxes$4,889.00 | 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 | $4,889.00 | $24,445.00 | $48,890.00 | |||
| Net Cash Flow | $16,711.00 | $83,555.00 | $167,110.00 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |