Property Info
- MLS O6417847
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2002
- Living Area (sqft) 1560
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.8% | Annual Rent$27,300.00 | Property Taxes$6,576.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,300.00 $2,275.00 / mo | $136,500.00 $2,275.00 / mo | $273,000.00 $2,275.00 / mo | |||
| Estimated Expenses | $6,576.19 | $32,880.95 | $65,761.90 | |||
| Net Cash Flow | $20,723.81 | $103,619.05 | $207,238.10 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |