Property Info
- MLS O6359246
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1673
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $99.00
Interior Features
- PrimaryBedroom Upstairs
- Smart Home
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.6% | Annual Rent$21,600.00 | Property Taxes$3,764.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,764.73 | $18,823.65 | $37,647.30 | |||
| Net Cash Flow | $17,835.27 | $89,176.35 | $178,352.70 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |