Property Info
- MLS O6392334
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1429
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield10.7% | Annual Rent$20,340.00 | Property Taxes$2,689.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,689.00 | $13,445.00 | $26,890.00 | |||
| Net Cash Flow | $17,651.00 | $88,255.00 | $176,510.00 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |