Property Info
- MLS O6374739
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1680
- Living Area (sqft) 1265
- Foundation Slab
- Min Lease Slab
- HOA Fees $45.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$22,200.00 | Property Taxes$2,470.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,470.02 | $12,350.10 | $24,700.20 | |||
| Net Cash Flow | $19,729.98 | $98,649.90 | $197,299.80 | |||
| HOA Fees | $540.00 | $2,700.00 | $5,400.00 |