Property Info
- MLS OM700554
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1646
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.7% | Annual Rent$22,800.00 | Property Taxes$4,033.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,033.00 | $20,165.00 | $40,330.00 | |||
| Net Cash Flow | $18,767.00 | $93,835.00 | $187,670.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |