Property Info
- MLS O6377779
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2244
- Living Area (sqft) 1728
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $181.67
Interior Features
- High Ceilings
- Ninguno
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$31,200.00 | Property Taxes$4,334.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,334.00 | $21,670.00 | $43,340.00 | |||
| Net Cash Flow | $26,866.00 | $134,330.00 | $268,660.00 | |||
| HOA Fees | $2,180.04 | $10,900.20 | $21,800.40 |