Property Info
- MLS O6416889
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1187
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$3,278.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,278.00 | $16,390.00 | $32,780.00 | |||
| Net Cash Flow | $19,522.00 | $97,610.00 | $195,220.00 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |