Property Info
- MLS O6390219
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2175
- Living Area (sqft) 2175
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.00
Interior Features
- High Ceilings
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.5% | Annual Rent$38,400.00 | Property Taxes$9,649.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $9,649.26 | $48,246.30 | $96,492.60 | |||
| Net Cash Flow | $28,750.74 | $143,753.70 | $287,507.40 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |