Property Info
- MLS O6297165
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1760
- Foundation Slab
- Min Lease Slab
- HOA Fees $298.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.7% | Annual Rent$28,800.00 | Property Taxes$3,583.14 | 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 | $3,583.14 | $17,915.70 | $35,831.40 | |||
| Net Cash Flow | $25,216.86 | $126,084.30 | $252,168.60 | |||
| HOA Fees | $3,576.00 | $17,880.00 | $35,760.00 |