Property Info
- MLS O6397980
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1462
- Living Area (sqft) 1406
- Foundation Slab
- Min Lease Slab
- HOA Fees $141.75
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$20,400.00 | Property Taxes$3,044.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,044.59 | $15,222.95 | $30,445.90 | |||
| Net Cash Flow | $17,355.41 | $86,777.05 | $173,554.10 | |||
| HOA Fees | $1,701.00 | $8,505.00 | $17,010.00 |