Property Info
- MLS O6389184
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2139
- Living Area (sqft) 1434
- Foundation Block
- Min Lease Block
- HOA Fees $305.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$4,885.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,885.00 | $24,425.00 | $48,850.00 | |||
| Net Cash Flow | $22,715.00 | $113,575.00 | $227,150.00 | |||
| HOA Fees | $3,660.00 | $18,300.00 | $36,600.00 |