Property Info
- MLS O6392207
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2600
- Living Area (sqft) 1868
- Foundation Slab
- Min Lease Slab
- HOA Fees $352.88
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.1% | Annual Rent$31,800.00 | Property Taxes$6,791.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,791.00 | $33,955.00 | $67,910.00 | |||
| Net Cash Flow | $25,009.00 | $125,045.00 | $250,090.00 | |||
| HOA Fees | $4,234.56 | $21,172.80 | $42,345.60 |