Property Info
- MLS O6264913
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2170
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$5,279.75 | 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 | $5,279.75 | $26,398.75 | $52,797.50 | |||
| Net Cash Flow | $28,320.25 | $141,601.25 | $283,202.50 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |