Property Info
- MLS O6398321
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2658
- Living Area (sqft) 1859
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $13.78
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.3% | Annual Rent$27,000.00 | Property Taxes$6,814.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $6,814.00 | $34,070.00 | $68,140.00 | |||
| Net Cash Flow | $20,186.00 | $100,930.00 | $201,860.00 | |||
| HOA Fees | $165.36 | $826.80 | $1,653.60 |