Property Info
- MLS O6319413
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1906
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.7% | Annual Rent$33,600.00 | Property Taxes$5,442.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,442.54 | $27,212.70 | $54,425.40 | |||
| Net Cash Flow | $28,157.46 | $140,787.30 | $281,574.60 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |