Property Info
- MLS O6242223
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2734
- Foundation Slab
- Min Lease -
- HOA Fees $339.53
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.5% | Annual Rent$25,800.00 | Property Taxes$5,984.76 | 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 | $5,984.76 | $29,923.80 | $59,847.60 | |||
| Net Cash Flow | $19,815.24 | $99,076.20 | $198,152.40 | |||
| HOA Fees | $4,074.36 | $20,371.80 | $40,743.60 |