Property Info
- MLS O6386492
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1680
- Living Area (sqft) 1404
- Foundation Slab
- Min Lease Slab
- HOA Fees $302.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.2% | Annual Rent$20,400.00 | Property Taxes$3,535.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,535.00 | $17,675.00 | $35,350.00 | |||
| Net Cash Flow | $16,865.00 | $84,325.00 | $168,650.00 | |||
| HOA Fees | $3,624.00 | $18,120.00 | $36,240.00 |