Property Info
- MLS O6358751
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2090
- Living Area (sqft) 1793
- Foundation Other
- Min Lease Other
- HOA Fees $198.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$4,555.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,555.00 | $22,775.00 | $45,550.00 | |||
| Net Cash Flow | $20,645.00 | $103,225.00 | $206,450.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |