Property Info
- MLS O6392529
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1722
- Living Area (sqft) 1263
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$19,200.00 | Property Taxes$3,446.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,446.00 | $17,230.00 | $34,460.00 | |||
| Net Cash Flow | $15,754.00 | $78,770.00 | $157,540.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |