Property Info
- MLS O6316983
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2417
- Living Area (sqft) 1752
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.42
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$34,320.00 | Property Taxes$6,061.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,320.00 $2,860.00 / mo | $171,600.00 $2,860.00 / mo | $343,200.00 $2,860.00 / mo | |||
| Estimated Expenses | $6,061.00 | $30,305.00 | $60,610.00 | |||
| Net Cash Flow | $28,259.00 | $141,295.00 | $282,590.00 | |||
| HOA Fees | $197.04 | $985.20 | $1,970.40 |