Property Info
- MLS O6319935
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1824
- Foundation Slab
- Min Lease Slab
- HOA Fees $544.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.8% | Annual Rent$29,400.00 | Property Taxes$4,923.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,923.44 | $24,617.20 | $49,234.40 | |||
| Net Cash Flow | $24,476.56 | $122,382.80 | $244,765.60 | |||
| HOA Fees | $6,528.00 | $32,640.00 | $65,280.00 |