Property Info
- MLS O6384227
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1921
- Living Area (sqft) 1383
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.6% | Annual Rent$21,600.00 | Property Taxes$3,013.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,013.00 | $15,065.00 | $30,130.00 | |||
| Net Cash Flow | $18,587.00 | $92,935.00 | $185,870.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |