Property Info
- MLS O6342212
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2060
- Living Area (sqft) 1680
- Foundation Slab
- Min Lease Slab
- HOA Fees $98.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.8% | Annual Rent$27,000.00 | Property Taxes$3,776.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,776.16 | $18,880.80 | $37,761.60 | |||
| Net Cash Flow | $23,223.84 | $116,119.20 | $232,238.40 | |||
| HOA Fees | $1,176.00 | $5,880.00 | $11,760.00 |