Property Info
- MLS O6369566
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2016
- Living Area (sqft) 1703
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.1% | Annual Rent$22,800.00 | Property Taxes$3,909.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,909.00 | $19,545.00 | $39,090.00 | |||
| Net Cash Flow | $18,891.00 | $94,455.00 | $188,910.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |