Property Info
- MLS OM710854
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2424
- Living Area (sqft) 1994
- Foundation Slab
- Min Lease Slab
- HOA Fees $51.37
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield8.5% | Annual Rent$21,600.00 | Property Taxes$4,453.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,453.89 | $22,269.45 | $44,538.90 | |||
| Net Cash Flow | $17,146.11 | $85,730.55 | $171,461.10 | |||
| HOA Fees | $616.44 | $3,082.20 | $6,164.40 |