Property Info
- MLS O6379179
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2378
- Living Area (sqft) 1788
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Kitchen/Family Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.4% | Annual Rent$27,600.00 | Property Taxes$6,765.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,765.00 | $33,825.00 | $67,650.00 | |||
| Net Cash Flow | $20,835.00 | $104,175.00 | $208,350.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |