Property Info
- MLS OM694288
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
- HOA Fees $142.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield9.1% | Annual Rent$18,000.00 | Property Taxes$2,466.00 | 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 | $2,466.00 | $12,330.00 | $24,660.00 | |||
| Net Cash Flow | $15,534.00 | $77,670.00 | $155,340.00 | |||
| HOA Fees | $1,704.00 | $8,520.00 | $17,040.00 |