Property Info
- MLS O6370698
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2178
- Living Area (sqft) 1674
- Foundation Slab
- Min Lease Slab
- HOA Fees $454.29
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8.3% | Annual Rent$27,600.00 | Property Taxes$5,944.07 | 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 | $5,944.07 | $29,720.35 | $59,440.70 | |||
| Net Cash Flow | $21,655.93 | $108,279.65 | $216,559.30 | |||
| HOA Fees | $5,451.48 | $27,257.40 | $54,514.80 |