Property Info
- MLS O6365021
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2236
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $371.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.8% | Annual Rent$33,600.00 | Property Taxes$8,141.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $8,141.09 | $40,705.45 | $81,410.90 | |||
| Net Cash Flow | $25,458.91 | $127,294.55 | $254,589.10 | |||
| HOA Fees | $4,452.00 | $22,260.00 | $44,520.00 |