Property Info
- MLS O6301527
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1907
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7.1% | Annual Rent$31,200.00 | Property Taxes$1,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $1,200.00 | $6,000.00 | $12,000.00 | |||
| Net Cash Flow | $30,000.00 | $150,000.00 | $300,000.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |