Property Info
- MLS OM685146
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1584
- Foundation Slab
- Min Lease Slab
- HOA Fees $303.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.3% | Annual Rent$21,900.00 | Property Taxes$3,764.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,900.00 $1,825.00 / mo | $109,500.00 $1,825.00 / mo | $219,000.00 $1,825.00 / mo | |||
| Estimated Expenses | $3,764.84 | $18,824.20 | $37,648.40 | |||
| Net Cash Flow | $18,135.16 | $90,675.80 | $181,351.60 | |||
| HOA Fees | $3,636.00 | $18,180.00 | $36,360.00 |