Property Info
- MLS O6318443
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1672
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.3% | Annual Rent$22,788.00 | Property Taxes$3,204.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,788.00 $1,899.00 / mo | $113,940.00 $1,899.00 / mo | $227,880.00 $1,899.00 / mo | |||
| Estimated Expenses | $3,204.00 | $16,020.00 | $32,040.00 | |||
| Net Cash Flow | $19,584.00 | $97,920.00 | $195,840.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |