Property Info
- MLS O6400981
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2055
- Living Area (sqft) 1579
- Foundation Slab
- Min Lease Slab
- HOA Fees $58.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.2% | Annual Rent$28,788.00 | Property Taxes$3,880.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,788.00 $2,399.00 / mo | $143,940.00 $2,399.00 / mo | $287,880.00 $2,399.00 / mo | |||
| Estimated Expenses | $3,880.61 | $19,403.05 | $38,806.10 | |||
| Net Cash Flow | $24,907.39 | $124,536.95 | $249,073.90 | |||
| HOA Fees | $699.96 | $3,499.80 | $6,999.60 |