Property Info
- MLS O6385542
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2076
- Living Area (sqft) 1552
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.50
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate5.6 | Gross Yield7.6% | Annual Rent$27,000.00 | Property Taxes$7,168.65 | 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 | $7,168.65 | $35,843.25 | $71,686.50 | |||
| Net Cash Flow | $19,831.35 | $99,156.75 | $198,313.50 | |||
| HOA Fees | $90.00 | $450.00 | $900.00 |