Property Info
- MLS O6347082
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1778
- Living Area (sqft) 1778
- Foundation Block
- Min Lease -
- HOA Fees $303.00
Interior Features
- Kitchen/Family Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.3% | Annual Rent$26,400.00 | Property Taxes$5,116.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,116.25 | $25,581.25 | $51,162.50 | |||
| Net Cash Flow | $21,283.75 | $106,418.75 | $212,837.50 | |||
| HOA Fees | $3,636.00 | $18,180.00 | $36,360.00 |