Property Info
- MLS O6391474
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1739
- Living Area (sqft) 1301
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.83
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$22,800.00 | Property Taxes$4,400.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,400.00 | $22,000.00 | $44,000.00 | |||
| Net Cash Flow | $18,400.00 | $92,000.00 | $184,000.00 | |||
| HOA Fees | $189.96 | $949.80 | $1,899.60 |