Property Info
- MLS OM707258
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2078
- Living Area (sqft) 1718
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.5% | Annual Rent$42,000.00 | Property Taxes$5,584.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,584.16 | $27,920.80 | $55,841.60 | |||
| Net Cash Flow | $36,415.84 | $182,079.20 | $364,158.40 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |