Property Info
- MLS O6280608
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $357.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.7% | Annual Rent$20,340.00 | Property Taxes$2,390.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,390.00 | $11,950.00 | $23,900.00 | |||
| Net Cash Flow | $17,950.00 | $89,750.00 | $179,500.00 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |