Property Info
- MLS O6241484
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1577
- Foundation Block
- Min Lease Block
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$4,410.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,410.00 | $22,050.00 | $44,100.00 | |||
| Net Cash Flow | $29,190.00 | $145,950.00 | $291,900.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |