Property Info
- MLS O6391074
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2032
- Living Area (sqft) 1540
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.33
Interior Features
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.3% | Annual Rent$28,620.00 | Property Taxes$5,079.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,620.00 $2,385.00 / mo | $143,100.00 $2,385.00 / mo | $286,200.00 $2,385.00 / mo | |||
| Estimated Expenses | $5,079.66 | $25,398.30 | $50,796.60 | |||
| Net Cash Flow | $23,540.34 | $117,701.70 | $235,403.40 | |||
| HOA Fees | $2,223.96 | $11,119.80 | $22,239.60 |