Property Info
- MLS O6284643
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $233.44
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.5% | Annual Rent$24,600.00 | Property Taxes$3,631.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $3,631.00 | $18,155.00 | $36,310.00 | |||
| Net Cash Flow | $20,969.00 | $104,845.00 | $209,690.00 | |||
| HOA Fees | $2,801.28 | $14,006.40 | $28,012.80 |