Property Info
- MLS O6304602
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1864
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield7.2% | Annual Rent$25,080.00 | Property Taxes$5,366.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,080.00 $2,090.00 / mo | $125,400.00 $2,090.00 / mo | $250,800.00 $2,090.00 / mo | |||
| Estimated Expenses | $5,366.00 | $26,830.00 | $53,660.00 | |||
| Net Cash Flow | $19,714.00 | $98,570.00 | $197,140.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |