Property Info
- MLS O6379410
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2400
- Living Area (sqft) 1725
- Foundation Slab
- Min Lease Slab
- HOA Fees $22.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.4% | Annual Rent$30,960.00 | Property Taxes$6,181.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,960.00 $2,580.00 / mo | $154,800.00 $2,580.00 / mo | $309,600.00 $2,580.00 / mo | |||
| Estimated Expenses | $6,181.35 | $30,906.75 | $61,813.50 | |||
| Net Cash Flow | $24,778.65 | $123,893.25 | $247,786.50 | |||
| HOA Fees | $264.00 | $1,320.00 | $2,640.00 |