Property Info
- MLS O6245372
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1770
- Foundation Slab
- Min Lease Slab
- HOA Fees $161.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield8.1% | Annual Rent$31,800.00 | Property Taxes$6,239.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,239.00 | $31,195.00 | $62,390.00 | |||
| Net Cash Flow | $25,561.00 | $127,805.00 | $255,610.00 | |||
| HOA Fees | $1,932.00 | $9,660.00 | $19,320.00 |