Property Info
- MLS O6390652
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2070
- Living Area (sqft) 1453
- Foundation Slab
- Min Lease Slab
- HOA Fees $525.00
Interior Features
- Living Room/Dining Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$4,889.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,889.00 | $24,445.00 | $48,890.00 | |||
| Net Cash Flow | $20,311.00 | $101,555.00 | $203,110.00 | |||
| HOA Fees | $6,300.00 | $31,500.00 | $63,000.00 |