Property Info
- MLS O6316512
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1570
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield9.2% | Annual Rent$26,700.00 | Property Taxes$5,266.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,700.00 $2,225.00 / mo | $133,500.00 $2,225.00 / mo | $267,000.00 $2,225.00 / mo | |||
| Estimated Expenses | $5,266.72 | $26,333.60 | $52,667.20 | |||
| Net Cash Flow | $21,433.28 | $107,166.40 | $214,332.80 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |