Property Info
- MLS O6376621
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2100
- Living Area (sqft) 1895
- Foundation Slab
- Min Lease -
- HOA Fees $364.29
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.4% | Annual Rent$27,000.00 | Property Taxes$5,221.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,221.71 | $26,108.55 | $52,217.10 | |||
| Net Cash Flow | $21,778.29 | $108,891.45 | $217,782.90 | |||
| HOA Fees | $4,371.48 | $21,857.40 | $43,714.80 |