Property Info
- MLS O6305749
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
- HOA Fees $532.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield7.4% | Annual Rent$21,600.00 | Property Taxes$3,447.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,447.09 | $17,235.45 | $34,470.90 | |||
| Net Cash Flow | $18,152.91 | $90,764.55 | $181,529.10 | |||
| HOA Fees | $6,384.00 | $31,920.00 | $63,840.00 |