Property Info
- MLS O6329922
- Unit No -
- Bedrooms 3
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2187
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Pest Guard System
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.3% | Annual Rent$34,800.00 | Property Taxes$5,647.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $5,647.00 | $28,235.00 | $56,470.00 | |||
| Net Cash Flow | $29,153.00 | $145,765.00 | $291,530.00 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |