Property Info
- MLS OM661490
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2033
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.50
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.3% | Annual Rent$18,000.00 | Property Taxes$3,809.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,809.45 | $19,047.25 | $38,094.50 | |||
| Net Cash Flow | $14,190.55 | $70,952.75 | $141,905.50 | |||
| HOA Fees | $90.00 | $450.00 | $900.00 |