Property Info
- MLS O6394250
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1600
- Living Area (sqft) 1600
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$29,040.00 | Property Taxes$5,790.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,040.00 $2,420.00 / mo | $145,200.00 $2,420.00 / mo | $290,400.00 $2,420.00 / mo | |||
| Estimated Expenses | $5,790.17 | $28,950.85 | $57,901.70 | |||
| Net Cash Flow | $23,249.83 | $116,249.15 | $232,498.30 | |||
| HOA Fees | $248.04 | $1,240.20 | $2,480.40 |