Property Info
- MLS O6288928
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1514
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.1% | Annual Rent$24,600.00 | Property Taxes$4,610.15 | 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 | $4,610.15 | $23,050.75 | $46,101.50 | |||
| Net Cash Flow | $19,989.85 | $99,949.25 | $199,898.50 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |