Property Info
- MLS O6425727
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1539
- Living Area (sqft) 1539
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield8% | Annual Rent$22,800.00 | Property Taxes$3,218.25 | 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 | $3,218.25 | $16,091.25 | $32,182.50 | |||
| Net Cash Flow | $19,581.75 | $97,908.75 | $195,817.50 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |