Property Info
- MLS O6223235
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.6 | Gross Yield7.3% | Annual Rent$30,600.00 | Property Taxes$4,822.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $4,822.72 | $24,113.60 | $48,227.20 | |||
| Net Cash Flow | $25,777.28 | $128,886.40 | $257,772.80 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |
