Property Info
- MLS O6381577
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2285
- Living Area (sqft) 1741
- Foundation Slab
- Min Lease Slab
- HOA Fees $255.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$4,836.00 | 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 | $4,836.00 | $24,180.00 | $48,360.00 | |||
| Net Cash Flow | $22,764.00 | $113,820.00 | $227,640.00 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |