Property Info
- MLS O6311215
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1472
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
Cash Flow
| Cap Rate5.3 | Gross Yield7.8% | Annual Rent$25,200.00 | Property Taxes$3,782.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,782.00 | $18,910.00 | $37,820.00 | |||
| Net Cash Flow | $21,418.00 | $107,090.00 | $214,180.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |