Property Info
- MLS O6336912
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2644
- Living Area (sqft) 1948
- Foundation Slab
- Min Lease Slab
- HOA Fees $242.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$6,612.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $6,612.00 | $33,060.00 | $66,120.00 | |||
| Net Cash Flow | $25,788.00 | $128,940.00 | $257,880.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |