Property Info
- MLS O6180087
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1501
- Foundation Slab
- Min Lease Slab
- HOA Fees $319.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate4.3 | Gross Yield6.2% | Annual Rent$27,120.00 | Property Taxes$4,405.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,120.00 $2,260.00 / mo | $135,600.00 $2,260.00 / mo | $271,200.00 $2,260.00 / mo | |||
| Estimated Expenses | $4,405.00 | $22,025.00 | $44,050.00 | |||
| Net Cash Flow | $22,715.00 | $113,575.00 | $227,150.00 | |||
| HOA Fees | $3,828.00 | $19,140.00 | $38,280.00 |