Property Info
- MLS O6346155
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2168
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.2% | Annual Rent$31,200.00 | Property Taxes$6,096.00 | 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 | $6,096.00 | $30,480.00 | $60,960.00 | |||
| Net Cash Flow | $25,104.00 | $125,520.00 | $251,040.00 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |