Property Info
- MLS O6278491
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1674
- Foundation Slab
- Min Lease Slab
- HOA Fees $458.00
Interior Features
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$3,306.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,306.00 | $16,530.00 | $33,060.00 | |||
| Net Cash Flow | $24,294.00 | $121,470.00 | $242,940.00 | |||
| HOA Fees | $5,496.00 | $27,480.00 | $54,960.00 |