Property Info
- MLS O6367611
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1384
- Living Area (sqft) 1360
- Foundation Block
- Min Lease -
- HOA Fees $227.00
Interior Features
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate5.0 | Gross Yield7.1% | Annual Rent$23,880.00 | Property Taxes$4,417.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,880.00 $1,990.00 / mo | $119,400.00 $1,990.00 / mo | $238,800.00 $1,990.00 / mo | |||
| Estimated Expenses | $4,417.00 | $22,085.00 | $44,170.00 | |||
| Net Cash Flow | $19,463.00 | $97,315.00 | $194,630.00 | |||
| HOA Fees | $2,724.00 | $13,620.00 | $27,240.00 |