Property Info
- MLS O6367605
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1678
- Living Area (sqft) 1678
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Kitchen/Family Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.3% | Annual Rent$27,600.00 | Property Taxes$5,185.00 | 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 | $5,185.00 | $25,925.00 | $51,850.00 | |||
| Net Cash Flow | $22,415.00 | $112,075.00 | $224,150.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |