Property Info
- MLS O6241176
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1594
- Foundation Slab
- Min Lease Slab
- HOA Fees $291.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.4% | Annual Rent$25,800.00 | Property Taxes$4,840.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,840.67 | $24,203.35 | $48,406.70 | |||
| Net Cash Flow | $20,959.33 | $104,796.65 | $209,593.30 | |||
| HOA Fees | $3,492.00 | $17,460.00 | $34,920.00 |