Property Info
- MLS O6208444
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1990
- Foundation Slab
- Min Lease Slab
- HOA Fees $566.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- Skylight(s)
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield6.6% | Annual Rent$28,200.00 | Property Taxes$4,122.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,122.00 | $20,610.00 | $41,220.00 | |||
| Net Cash Flow | $24,078.00 | $120,390.00 | $240,780.00 | |||
| HOA Fees | $6,792.00 | $33,960.00 | $67,920.00 |