Property Info
- MLS O6259319
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1969
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.5% | Annual Rent$28,800.00 | Property Taxes$4,977.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,977.42 | $24,887.10 | $49,774.20 | |||
| Net Cash Flow | $23,822.58 | $119,112.90 | $238,225.80 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |