Property Info
- MLS O6393446
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2020
- Living Area (sqft) 1533
- Foundation Slab
- Min Lease Slab
- HOA Fees $178.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.7% | Annual Rent$36,000.00 | Property Taxes$7,977.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,977.00 | $39,885.00 | $79,770.00 | |||
| Net Cash Flow | $28,023.00 | $140,115.00 | $280,230.00 | |||
| HOA Fees | $2,136.00 | $10,680.00 | $21,360.00 |