Property Info
- MLS O6235619
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1585
- Foundation Slab
- Min Lease Slab
- HOA Fees $227.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$26,100.00 | Property Taxes$1,946.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,100.00 $2,175.00 / mo | $130,500.00 $2,175.00 / mo | $261,000.00 $2,175.00 / mo | |||
| Estimated Expenses | $1,946.55 | $9,732.75 | $19,465.50 | |||
| Net Cash Flow | $24,153.45 | $120,767.25 | $241,534.50 | |||
| HOA Fees | $2,724.00 | $13,620.00 | $27,240.00 |