Property Info
- MLS O6353127
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2458
- Living Area (sqft) 1965
- Foundation Block
- Min Lease Block
- HOA Fees $34.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.3 | Gross Yield8.8% | Annual Rent$37,800.00 | Property Taxes$6,188.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $6,188.00 | $30,940.00 | $61,880.00 | |||
| Net Cash Flow | $31,612.00 | $158,060.00 | $316,120.00 | |||
| HOA Fees | $417.96 | $2,089.80 | $4,179.60 |