Property Info
- MLS OM719172
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1726
- Living Area (sqft) 1703
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9.1% | Annual Rent$26,400.00 | Property Taxes$2,175.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,175.76 | $10,878.80 | $21,757.60 | |||
| Net Cash Flow | $24,224.24 | $121,121.20 | $242,242.40 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |