Property Info
- MLS O6279387
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1607
- Foundation Slab
- Min Lease Slab
- HOA Fees $534.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield9.1% | Annual Rent$31,200.00 | Property Taxes$5,136.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,136.40 | $25,682.00 | $51,364.00 | |||
| Net Cash Flow | $26,063.60 | $130,318.00 | $260,636.00 | |||
| HOA Fees | $6,408.00 | $32,040.00 | $64,080.00 |