Property Info
- MLS O6383352
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2355
- Living Area (sqft) 1755
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.9% | Annual Rent$29,100.00 | Property Taxes$6,040.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,100.00 $2,425.00 / mo | $145,500.00 $2,425.00 / mo | $291,000.00 $2,425.00 / mo | |||
| Estimated Expenses | $6,040.00 | $30,200.00 | $60,400.00 | |||
| Net Cash Flow | $23,060.00 | $115,300.00 | $230,600.00 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |