Property Info
- MLS O6376604
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2177
- Living Area (sqft) 1877
- Foundation Slab
- Min Lease Slab
- HOA Fees $268.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$5,345.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,345.00 | $26,725.00 | $53,450.00 | |||
| Net Cash Flow | $23,455.00 | $117,275.00 | $234,550.00 | |||
| HOA Fees | $3,216.00 | $16,080.00 | $32,160.00 |