Property Info
- MLS OM728591
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2063
- Living Area (sqft) 1550
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.42
Interior Features
- Cathedral Ceiling(s)
- 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
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$22,800.00 | Property Taxes$4,552.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,552.16 | $22,760.80 | $45,521.60 | |||
| Net Cash Flow | $18,247.84 | $91,239.20 | $182,478.40 | |||
| HOA Fees | $65.04 | $325.20 | $650.40 |