Property Info
- MLS O6361482
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1344
- Living Area (sqft) 1295
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield8.6% | Annual Rent$27,000.00 | Property Taxes$4,070.00 | 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 | $4,070.00 | $20,350.00 | $40,700.00 | |||
| Net Cash Flow | $22,930.00 | $114,650.00 | $229,300.00 | |||
| HOA Fees | $6,764.04 | $33,820.20 | $67,640.40 |