Property Info
- MLS O6384125
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1772
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $116.52
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7% | Annual Rent$26,400.00 | Property Taxes$4,655.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,655.00 | $23,275.00 | $46,550.00 | |||
| Net Cash Flow | $21,745.00 | $108,725.00 | $217,450.00 | |||
| HOA Fees | $1,398.24 | $6,991.20 | $13,982.40 |