Property Info
- MLS O6273677
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2341
- Foundation Slab
- Min Lease Slab
- HOA Fees $183.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield5.7% | Annual Rent$34,800.00 | Property Taxes$8,398.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $8,398.00 | $41,990.00 | $83,980.00 | |||
| Net Cash Flow | $26,402.00 | $132,010.00 | $264,020.00 | |||
| HOA Fees | $2,196.00 | $10,980.00 | $21,960.00 |