Property Info
- MLS O6375206
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2340
- Living Area (sqft) 1884
- Foundation Slab
- Min Lease Slab
- HOA Fees $265.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.1% | Annual Rent$25,800.00 | Property Taxes$5,080.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,080.00 | $25,400.00 | $50,800.00 | |||
| Net Cash Flow | $20,720.00 | $103,600.00 | $207,200.00 | |||
| HOA Fees | $3,180.00 | $15,900.00 | $31,800.00 |