Property Info
- MLS O6380720
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2400
- Living Area (sqft) 1853
- Foundation Slab
- Min Lease Slab
- HOA Fees $396.00
Interior Features
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate5.1 | Gross Yield7.4% | Annual Rent$32,400.00 | Property Taxes$5,193.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,193.76 | $25,968.80 | $51,937.60 | |||
| Net Cash Flow | $27,206.24 | $136,031.20 | $272,062.40 | |||
| HOA Fees | $4,752.00 | $23,760.00 | $47,520.00 |