Property Info
- MLS O6212958
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1622
- Foundation Slab
- Min Lease Slab
- HOA Fees $326.33
Interior Features
- Smart Home
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.6% | Annual Rent$27,000.00 | Property Taxes$736.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $736.00 | $3,680.00 | $7,360.00 | |||
| Net Cash Flow | $26,264.00 | $131,320.00 | $262,640.00 | |||
| HOA Fees | $3,915.96 | $19,579.80 | $39,159.60 |