Property Info
- MLS O6342795
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2534
- Living Area (sqft) 1794
- Foundation Slab
- Min Lease Slab
- HOA Fees $241.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate4.6 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$7,915.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,915.00 | $39,575.00 | $79,150.00 | |||
| Net Cash Flow | $25,685.00 | $128,425.00 | $256,850.00 | |||
| HOA Fees | $2,892.00 | $14,460.00 | $28,920.00 |