Property Info
- MLS O6366145
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2710
- Living Area (sqft) 1957
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Interior Features
- Open Floorplan
- Other
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$8,450.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $8,450.00 | $42,250.00 | $84,500.00 | |||
| Net Cash Flow | $22,750.00 | $113,750.00 | $227,500.00 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |