Property Info
- MLS O6389116
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2420
- Living Area (sqft) 1957
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.6 | Gross Yield8.1% | Annual Rent$26,400.00 | Property Taxes$5,310.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,310.00 | $26,550.00 | $53,100.00 | |||
| Net Cash Flow | $21,090.00 | $105,450.00 | $210,900.00 | |||
| HOA Fees | $2,880.00 | $14,400.00 | $28,800.00 |