Property Info
- MLS OM703427
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2222
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.04
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.4% | Annual Rent$21,000.00 | Property Taxes$2,567.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $2,567.28 | $12,836.40 | $25,672.80 | |||
| Net Cash Flow | $18,432.72 | $92,163.60 | $184,327.20 | |||
| HOA Fees | $2,700.48 | $13,502.40 | $27,004.80 |