Property Info
- MLS O6390614
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2074
- Living Area (sqft) 1654
- Foundation Slab
- Min Lease Slab
- HOA Fees $253.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$6,153.63 | 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 | $6,153.63 | $30,768.15 | $61,536.30 | |||
| Net Cash Flow | $21,446.37 | $107,231.85 | $214,463.70 | |||
| HOA Fees | $3,036.00 | $15,180.00 | $30,360.00 |