Property Info
- MLS O6319790
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1526
- Foundation Slab
- Min Lease Slab
- HOA Fees $330.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.9 | Gross Yield8.4% | Annual Rent$31,800.00 | Property Taxes$5,361.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,361.00 | $26,805.00 | $53,610.00 | |||
| Net Cash Flow | $26,439.00 | $132,195.00 | $264,390.00 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |