Property Info
- MLS O6310636
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1748
- Living Area (sqft) 1748
- Foundation Slab
- Min Lease Slab
- HOA Fees $368.65
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.7% | Annual Rent$25,800.00 | Property Taxes$5,287.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,287.70 | $26,438.50 | $52,877.00 | |||
| Net Cash Flow | $20,512.30 | $102,561.50 | $205,123.00 | |||
| HOA Fees | $4,423.80 | $22,119.00 | $44,238.00 |