Property Info
- MLS O6272661
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1585
- Foundation Slab
- Min Lease Slab
- HOA Fees $257.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$26,400.00 | Property Taxes$1,324.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $1,324.88 | $6,624.40 | $13,248.80 | |||
| Net Cash Flow | $25,075.12 | $125,375.60 | $250,751.20 | |||
| HOA Fees | $3,084.00 | $15,420.00 | $30,840.00 |