Property Info
- MLS O6350803
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2171
- Living Area (sqft) 1806
- Foundation Slab
- Min Lease Slab
- HOA Fees $260.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.9 | Gross Yield8.3% | Annual Rent$24,600.00 | Property Taxes$4,096.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,096.00 | $20,480.00 | $40,960.00 | |||
| Net Cash Flow | $20,504.00 | $102,520.00 | $205,040.00 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |