Property Info
- MLS O6358718
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1908
- Living Area (sqft) 1484
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield8.8% | Annual Rent$21,036.00 | Property Taxes$3,243.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,036.00 $1,753.00 / mo | $105,180.00 $1,753.00 / mo | $210,360.00 $1,753.00 / mo | |||
| Estimated Expenses | $3,243.00 | $16,215.00 | $32,430.00 | |||
| Net Cash Flow | $17,793.00 | $88,965.00 | $177,930.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |