Property Info
- MLS O6382787
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2141
- Living Area (sqft) 1695
- Foundation Slab
- Min Lease -
- HOA Fees $154.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.3% | Annual Rent$27,000.00 | Property Taxes$4,295.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,295.73 | $21,478.65 | $42,957.30 | |||
| Net Cash Flow | $22,704.27 | $113,521.35 | $227,042.70 | |||
| HOA Fees | $1,848.00 | $9,240.00 | $18,480.00 |