Property Info
- MLS O6388278
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2388
- Living Area (sqft) 1593
- Foundation Slab
- Min Lease Slab
- HOA Fees $147.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$5,224.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,224.00 | $26,120.00 | $52,240.00 | |||
| Net Cash Flow | $25,976.00 | $129,880.00 | $259,760.00 | |||
| HOA Fees | $1,772.04 | $8,860.20 | $17,720.40 |