Property Info
- MLS OM702080
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1631
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.92
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$24,000.00 | Property Taxes$5,197.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,197.00 | $25,985.00 | $51,970.00 | |||
| Net Cash Flow | $18,803.00 | $94,015.00 | $188,030.00 | |||
| HOA Fees | $95.04 | $475.20 | $950.40 |