Property Info
- MLS O6287793
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1435
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.02
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.8% | Annual Rent$26,400.00 | Property Taxes$3,939.00 | 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 | $3,939.00 | $19,695.00 | $39,390.00 | |||
| Net Cash Flow | $22,461.00 | $112,305.00 | $224,610.00 | |||
| HOA Fees | $5,220.24 | $26,101.20 | $52,202.40 |