Property Info
- MLS O6368137
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1436
- Living Area (sqft) 1142
- Foundation Slab
- Min Lease Slab
- HOA Fees $137.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$5,025.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,025.00 | $25,125.00 | $50,250.00 | |||
| Net Cash Flow | $17,775.00 | $88,875.00 | $177,750.00 | |||
| HOA Fees | $1,644.00 | $8,220.00 | $16,440.00 |