Property Info
- MLS O6376797
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1561
- Living Area (sqft) 1561
- Foundation Slab
- Min Lease Slab
- HOA Fees $365.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield10.6% | Annual Rent$26,400.00 | Property Taxes$3,801.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,801.02 | $19,005.10 | $38,010.20 | |||
| Net Cash Flow | $22,598.98 | $112,994.90 | $225,989.80 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |