Property Info
- MLS O6352977
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2077
- Living Area (sqft) 1797
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Open Floorplan
- Other
- PrimaryBedroom Upstairs
- Smart Home
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.5% | Annual Rent$27,600.00 | Property Taxes$5,806.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,806.00 | $29,030.00 | $58,060.00 | |||
| Net Cash Flow | $21,794.00 | $108,970.00 | $217,940.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |