Property Info
- MLS O6291609
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1661
- Foundation Slab
- Min Lease Slab
- HOA Fees $165.75
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield6.7% | Annual Rent$37,200.00 | Property Taxes$7,034.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $7,034.00 | $35,170.00 | $70,340.00 | |||
| Net Cash Flow | $30,166.00 | $150,830.00 | $301,660.00 | |||
| HOA Fees | $1,989.00 | $9,945.00 | $19,890.00 |