Property Info
- MLS O6287342
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1848
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $443.01
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$5,913.18 | 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 | $5,913.18 | $29,565.90 | $59,131.80 | |||
| Net Cash Flow | $20,486.82 | $102,434.10 | $204,868.20 | |||
| HOA Fees | $5,316.12 | $26,580.60 | $53,161.20 |