Property Info
- MLS O6363346
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1465
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $557.22
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.8% | Annual Rent$38,400.00 | Property Taxes$6,219.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,219.00 | $31,095.00 | $62,190.00 | |||
| Net Cash Flow | $32,181.00 | $160,905.00 | $321,810.00 | |||
| HOA Fees | $6,686.64 | $33,433.20 | $66,866.40 |