Property Info
- MLS O6311227
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2174
- Foundation Slab
- Min Lease Slab
- HOA Fees $404.83
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.8% | Annual Rent$27,900.00 | Property Taxes$4,744.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,900.00 $2,325.00 / mo | $139,500.00 $2,325.00 / mo | $279,000.00 $2,325.00 / mo | |||
| Estimated Expenses | $4,744.00 | $23,720.00 | $47,440.00 | |||
| Net Cash Flow | $23,156.00 | $115,780.00 | $231,560.00 | |||
| HOA Fees | $4,857.96 | $24,289.80 | $48,579.60 |