Property Info
- MLS O6389086
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1831
- Living Area (sqft) 1353
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $474.33
Interior Features
- Eat-in Kitchen
- Open Floorplan
Cash Flow
| Cap Rate5.0 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$5,292.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,292.00 | $26,460.00 | $52,920.00 | |||
| Net Cash Flow | $23,508.00 | $117,540.00 | $235,080.00 | |||
| HOA Fees | $5,691.96 | $28,459.80 | $56,919.60 |