Property Info
- MLS O6383458
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1324
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $431.87
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.2 | Gross Yield8.4% | Annual Rent$24,000.00 | Property Taxes$3,942.00 | 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 | $3,942.00 | $19,710.00 | $39,420.00 | |||
| Net Cash Flow | $20,058.00 | $100,290.00 | $200,580.00 | |||
| HOA Fees | $5,182.44 | $25,912.20 | $51,824.40 |