Property Info
- MLS O6416929
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2067
- Living Area (sqft) 1493
- Foundation Slab
- Min Lease Slab
- HOA Fees $76.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Smart Home
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.1% | Annual Rent$28,800.00 | Property Taxes$5,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,200.00 | $26,000.00 | $52,000.00 | |||
| Net Cash Flow | $23,600.00 | $118,000.00 | $236,000.00 | |||
| HOA Fees | $912.00 | $4,560.00 | $9,120.00 |