Property Info
- MLS O6365991
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2304
- Living Area (sqft) 1859
- Foundation Other
- Min Lease Other
- HOA Fees $433.00
Interior Features
- Open Floorplan
- Other
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$5,959.00 | 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 | $5,959.00 | $29,795.00 | $59,590.00 | |||
| Net Cash Flow | $21,641.00 | $108,205.00 | $216,410.00 | |||
| HOA Fees | $5,196.00 | $25,980.00 | $51,960.00 |