Property Info
- MLS O6369559
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 1846
- Living Area (sqft) 1846
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.6% | Annual Rent$28,200.00 | Property Taxes$4,318.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,318.00 | $21,590.00 | $43,180.00 | |||
| Net Cash Flow | $23,882.00 | $119,410.00 | $238,820.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |