Property Info
- MLS O6291391
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1727
- Foundation Slab
- Min Lease Slab
- HOA Fees $405.67
Interior Features
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.2% | Annual Rent$32,400.00 | Property Taxes$5,879.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,879.00 | $29,395.00 | $58,790.00 | |||
| Net Cash Flow | $26,521.00 | $132,605.00 | $265,210.00 | |||
| HOA Fees | $4,868.04 | $24,340.20 | $48,680.40 |