Property Info
- MLS O6296163
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1788
- Foundation Slab
- Min Lease Slab
- HOA Fees $239.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.8% | Annual Rent$28,800.00 | Property Taxes$5,327.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,327.64 | $26,638.20 | $53,276.40 | |||
| Net Cash Flow | $23,472.36 | $117,361.80 | $234,723.60 | |||
| HOA Fees | $2,868.00 | $14,340.00 | $28,680.00 |