Property Info
- MLS O6355727
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2259
- Living Area (sqft) 1644
- Foundation Slab
- Min Lease Slab
- HOA Fees $296.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate4.8 | Gross Yield7.2% | Annual Rent$27,000.00 | Property Taxes$5,422.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,422.42 | $27,112.10 | $54,224.20 | |||
| Net Cash Flow | $21,577.58 | $107,887.90 | $215,775.80 | |||
| HOA Fees | $3,552.00 | $17,760.00 | $35,520.00 |