Property Info
- MLS O6363214
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2322
- Living Area (sqft) 1488
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate12.6 | Gross Yield13.6% | Annual Rent$36,000.00 | Property Taxes$1,419.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,419.54 | $7,097.70 | $14,195.40 | |||
| Net Cash Flow | $34,580.46 | $172,902.30 | $345,804.60 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |