Property Info
- MLS O6312617
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2146
- Living Area (sqft) 1598
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield6.4% | Annual Rent$25,200.00 | Property Taxes$3,827.00 | 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 | $3,827.00 | $19,135.00 | $38,270.00 | |||
| Net Cash Flow | $21,373.00 | $106,865.00 | $213,730.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |