Property Info
- MLS OM700183
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1966
- Foundation Slab
- Min Lease Slab
- HOA Fees $118.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield5.3% | Annual Rent$13,200.00 | Property Taxes$3,404.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $3,404.04 | $17,020.20 | $34,040.40 | |||
| Net Cash Flow | $9,795.96 | $48,979.80 | $97,959.60 | |||
| HOA Fees | $1,416.00 | $7,080.00 | $14,160.00 |