Property Info
- MLS O6393962
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1656
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.3 | Gross Yield8.9% | Annual Rent$27,600.00 | Property Taxes$4,981.56 | 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 | $4,981.56 | $24,907.80 | $49,815.60 | |||
| Net Cash Flow | $22,618.44 | $113,092.20 | $226,184.40 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |