Property Info
- MLS O6337225
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2278
- Living Area (sqft) 1779
- Foundation Slab
- Min Lease Slab
- HOA Fees $490.32
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$5,879.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,879.86 | $29,399.30 | $58,798.60 | |||
| Net Cash Flow | $25,320.14 | $126,600.70 | $253,201.40 | |||
| HOA Fees | $5,883.84 | $29,419.20 | $58,838.40 |