Property Info
- MLS O6409362
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1835
- Living Area (sqft) 1552
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$4,715.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,715.00 | $23,575.00 | $47,150.00 | |||
| Net Cash Flow | $19,285.00 | $96,425.00 | $192,850.00 | |||
| HOA Fees | $2,592.00 | $12,960.00 | $25,920.00 |