Property Info
- MLS O6329147
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1843
- Foundation Slab
- Min Lease Slab
- HOA Fees $244.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Tray Ceiling(s)
Cash Flow
| Cap Rate3.5 | Gross Yield5.8% | Annual Rent$22,200.00 | Property Taxes$5,881.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,881.00 | $29,405.00 | $58,810.00 | |||
| Net Cash Flow | $16,319.00 | $81,595.00 | $163,190.00 | |||
| HOA Fees | $2,936.04 | $14,680.20 | $29,360.40 |