Property Info
- MLS O6295214
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1696
- Foundation Slab
- Min Lease Slab
- HOA Fees $149.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.7% | Annual Rent$24,564.00 | Property Taxes$4,068.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,564.00 $2,047.00 / mo | $122,820.00 $2,047.00 / mo | $245,640.00 $2,047.00 / mo | |||
| Estimated Expenses | $4,068.00 | $20,340.00 | $40,680.00 | |||
| Net Cash Flow | $20,496.00 | $102,480.00 | $204,960.00 | |||
| HOA Fees | $1,788.00 | $8,940.00 | $17,880.00 |