Property Info
- MLS O6376231
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1706
- Living Area (sqft) 1379
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.2% | Annual Rent$25,200.00 | Property Taxes$4,915.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,915.00 | $24,575.00 | $49,150.00 | |||
| Net Cash Flow | $20,285.00 | $101,425.00 | $202,850.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |