Property Info
- MLS O6275996
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1592
- Foundation Slab
- Min Lease Slab
- HOA Fees $303.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.3% | Annual Rent$26,400.00 | Property Taxes$4,684.03 | 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 | $4,684.03 | $23,420.15 | $46,840.30 | |||
| Net Cash Flow | $21,715.97 | $108,579.85 | $217,159.70 | |||
| HOA Fees | $3,636.00 | $18,180.00 | $36,360.00 |