Property Info
- MLS O6331792
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2600
- Living Area (sqft) 1716
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $258.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7% | Annual Rent$25,200.00 | Property Taxes$4,997.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,997.00 | $24,985.00 | $49,970.00 | |||
| Net Cash Flow | $20,203.00 | $101,015.00 | $202,030.00 | |||
| HOA Fees | $3,099.96 | $15,499.80 | $30,999.60 |