Property Info
- MLS O6363872
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2057
- Living Area (sqft) 1638
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8.5% | Annual Rent$27,600.00 | Property Taxes$5,341.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,341.79 | $26,708.95 | $53,417.90 | |||
| Net Cash Flow | $22,258.21 | $111,291.05 | $222,582.10 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |