Property Info
- MLS O6378702
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1851
- Living Area (sqft) 1470
- Foundation Slab
- Min Lease Slab
- HOA Fees $52.00
Interior Features
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.4% | Annual Rent$24,000.00 | Property Taxes$4,757.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,757.65 | $23,788.25 | $47,576.50 | |||
| Net Cash Flow | $19,242.35 | $96,211.75 | $192,423.50 | |||
| HOA Fees | $624.00 | $3,120.00 | $6,240.00 |