Property Info
- MLS OM689363
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2493
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $465.65
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield6% | Annual Rent$28,800.00 | Property Taxes$7,630.00 | 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 | $7,630.00 | $38,150.00 | $76,300.00 | |||
| Net Cash Flow | $21,170.00 | $105,850.00 | $211,700.00 | |||
| HOA Fees | $5,587.80 | $27,939.00 | $55,878.00 |